- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.79% first-year return on $49,350 initial cash invested.
Cash On Cash
-4.79%
Cap Rate
5.81%
Rent
$1,681
Cashflow
-$197
Rent Confidence: High
Annual
$20,172
Median
$1,750
Avg
$1,681
Samples
25
Financing
Purchase Price $235k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $49,350
Downpayment $47,000
Closing costs $2,350
Rehab $0
Furnishing $0
Cashflow
Total Income $1,681
Total Expenses $1,878
Mortgage P&I $1,251
Property Taxes $108
Home Insurance $82
PManagement $168
CapEx $84
Vacancy $101
Maintenance $84
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3305 Oak Trees Ct | $1600 | 2 | 2 | 1196 | 0.5 mi |
2 | 1979 Nashboro Blvd, Unit 1979 | $1750 | 2 | 2 | 1320 | 2.2 mi |
3 | 748 Lake Terrace Dr | $1655 | 2 | 1.5 | 1222 | 0.2 mi |
4 | 3405 Doriswood Ct | $1350 | 2 | 1.5 | 1220 | 0.6 mi |
5 | 366 Clearwater Dr | $1795 | 2 | 2.5 | 1280 | 1.5 mi |
6 | 602 Alison Ct | $1600 | 2 | 2.5 | 1280 | 1.6 mi |
7 | 804 Holder Ct | $1850 | 2 | 2 | 1024 | 0.3 mi |
8 | 2004 Nashboro Blvd | $1800 | 2 | 2.5 | 1300 | 2 mi |
9 | 2920 Sheana Way | $1495 | 2 | 1.5 | 1188 | 0.8 mi |
10 | 658 Flintlock Ct | $2200 | 2 | 2.5 | 1300 | 2.1 mi |
11 | 3408 Doriswood Ct | $1685 | 2 | 2.5 | 1168 | 0.5 mi |
12 | 3612 Wells Ct | $1550 | 2 | 2 | 1060 | 0.9 mi |
13 | 3541 Gondola Dr | $1360 | 2 | 1.5 | 1192 | 1 mi |
14 | 414 Cedarcliff Rd | $1200 | 2 | 1.5 | 1184 | 1 mi |
15 | 2126 Nashboro Blvd | $1895 | 2 | 2.5 | 1388 | 1.9 mi |
16 | 2124 Nashboro Blvd E | $1750 | 2 | 2.5 | 1388 | 1.9 mi |
17 | 3112 Justin Towne Ct | $1500 | 2 | 1.5 | 1104 | 0.3 mi |
18 | 207 Tenonwood Ct | $1500 | 2 | 1.5 | 1116 | 0.5 mi |
19 | 639 Flintlock Ct | $1800 | 2 | 2.5 | 1236 | 2.1 mi |
20 | 638 Flintlock Ct | $1800 | 2 | 2.5 | 1236 | 2.1 mi |
21 | 3508 Gondola Dr | $1550 | 2 | 1.5 | 1116 | 0.8 mi |
22 | 562 Flintlock Ct | $1795 | 2 | 2.5 | 1216 | 1.9 mi |
23 | 596 Flintlock Ct | $1900 | 2 | 2.5 | 1216 | 2 mi |
24 | 506 Flintlock Ct | $1850 | 2 | 2.5 | 1216 | 2.1 mi |
25 | 642 Flintlock Ct | $1795 | 2 | 2.5 | 1216 | 2.1 mi |