- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -6.93% first-year return on $48,300 initial cash invested.
Cash On Cash
-6.93%
Cap Rate
5.32%
Rent
$1,503
Cashflow
-$279
Rent Confidence: High
Annual
$18,036
Median
$1,495
Avg
$1,507
Samples
25
Financing
Purchase Price $230k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,300
Downpayment $46,000
Closing costs $2,300
Rehab $0
Furnishing $0
Cashflow
Total Income $1,503
Total Expenses $1,782
Mortgage P&I $1,224
Property Taxes $88
Home Insurance $80
PManagement $150
CapEx $75
Vacancy $90
Maintenance $75
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3055 Casa Dr | $1325 | 1 | 1 | 917 | 0.1 mi |
2 | 3022 Casa Dr | $1500 | 1 | 1 | 951 | 0 mi |
3 | 1221 Precious Dr | $1150 | 1 | 1 | 750 | 0.8 mi |
4 | 929 Allen Rd, Unit B | $1250 | 1 | 1 | 2 mi | |
5 | 3058 Casa Dr | $1325 | 2 | 1 | 913 | 0.2 mi |
6 | 135 Donelson Pike | $1699 | 1 | 1 | 2.9 mi | |
7 | 2914 Lakeland Dr | $1800 | 2 | 1 | 900 | 1.7 mi |
8 | 1218 Cabana Cir | $1600 | 2 | 1 | 1056 | 0 mi |
9 | 3245 Niagara Dr | $1450 | 2 | 1 | 1000 | 0.8 mi |
10 | 2927 Emery Dr | $1600 | 2 | 1 | 950 | 1.7 mi |
11 | 2938 Leatherwood Dr | $1900 | 2 | 1 | 975 | 1.8 mi |
12 | 256 Stewarts Ferry Pike | $695 | 1 | 2.1 mi | ||
13 | 810 Colfax Dr | $2100 | 2 | 1 | 975 | 1.9 mi |
14 | 3219 Lakeford Dr | $1750 | 2 | 1 | 1090 | 0.7 mi |
15 | 2921 Emery Dr | $1400 | 2 | 1 | 816 | 1.8 mi |
16 | 3314 Niagara Dr | $1495 | 2 | 1.5 | 960 | 1.1 mi |
17 | 1015 Patio Dr | $1550 | 2 | 1.5 | 1020 | 0.3 mi |
18 | 1012 Patio Dr | $1775 | 2 | 1.5 | 1020 | 0.3 mi |
19 | 3309 Falls Creek Dr | $1590 | 2 | 1.5 | 860 | 1.1 mi |
20 | 1026 Patio Dr | $1400 | 2 | 1.5 | 1020 | 0.4 mi |
21 | 3344 Falls Creek Dr | $1400 | 2 | 1 | 775 | 1.3 mi |
22 | 3555 Bell Rd | $1423 | 1.6 mi | |||
23 | 3423 Elm Hill Pike | $1495 | 2 | 1 | 750 | 1 mi |
24 | 2822 Airwood Dr | $1700 | 2 | 1 | 950 | 3.1 mi |
25 | 1202 Waggoner Dr | $1300 | 2 | 1.5 | 1048 | 0.3 mi |