- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -12.43% first-year return on $131k initial cash invested.
Cash On Cash
-12.43%
Cap Rate
4.12%
Rent
$3,592
Cashflow
-$1,359
Rent Confidence: High
Annual
$43,104
Median
$3,495
Avg
$3,585
Samples
25
Financing
Purchase Price $625k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $131k
Downpayment $125k
Closing costs $6,250
Rehab $0
Furnishing $0
Cashflow
Total Income $3,592
Total Expenses $4,951
Mortgage P&I $3,327
Property Taxes $470
Home Insurance $219
PManagement $359
CapEx $180
Vacancy $216
Maintenance $180
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 167 Gray Rd | $3200 | 4 | 2.5 | 2100 | 4.2 mi |
2 | 167 Gray Rd, Unit House | $2800 | 4 | 2.5 | 2200 | 4.2 mi |
3 | 18 Falmouth Rd | $5250 | 4 | 3 | 2380 | 5.2 mi |
4 | 27 Belknap St | $3325 | 4 | 1.5 | 1732 | 4.7 mi |
5 | 56 Saint Jude St | $3800 | 4 | 2 | 1463 | 4.2 mi |
6 | 195 Pleasant Ave, # 195 | $4200 | 3 | 3 | 1700 | 4 mi |
7 | 183 Prospect Street Prospect St, Unit 183 | $4000 | 4 | 2 | 2200 | 4.8 mi |
8 | 181 Carlson St | $3595 | 3 | 2 | 1650 | 2.7 mi |
9 | 81 Granite St | $3495 | 4 | 1 | 1900 | 6 mi |
10 | 81 Granite St, Apt 1 | $3295 | 4 | 1 | 1900 | 6 mi |
11 | 43 Redlon Park Rd | $4500 | 3 | 3 | 2088 | 5.1 mi |
12 | 32 Concord St | $3050 | 3 | 2 | 1776 | 4.4 mi |
13 | 15 Seavey St | $3000 | 4 | 1 | 1400 | 5 mi |
14 | 19 Brookside Dr | $3300 | 3 | 2.5 | 2300 | 2.6 mi |
15 | 10 White Birch Ln, Apt 10 | $3800 | 3 | 2 | 1400 | 1.9 mi |
16 | 132 Marginal Way, Apt 456 | $3173 | 4 | 2 | 1168 | 6.1 mi |
17 | 220 Veranda St | $4950 | 3 | 2 | 1697 | 4.9 mi |
18 | 18 Jackson St | $3229 | 3 | 1.5 | 1400 | 1.2 mi |
19 | 42 Savoy St | $3600 | 3 | 2 | 2016 | 4.4 mi |
20 | 56 Chenery St | $3670 | 3 | 2 | 1494 | 4.4 mi |
21 | 21 Mayfield St | $2800 | 3 | 2 | 1300 | 2.7 mi |
22 | 21 Mayfield St, # 2 | $3000 | 3 | 2 | 1300 | 2.7 mi |
23 | 32 Brook Rd, Unit 1 | $4200 | 3 | 2 | 2184 | 3.5 mi |
24 | 17 Partridge Rd | $1400 | 3 | 2 | 1556 | 5.6 mi |
25 | 9 Just-mere Rd | $5000 | 3 | 2.5 | 5.2 mi |