- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -12.69% first-year return on $61,929 initial cash invested.
Cash On Cash
-12.69%
Cap Rate
4.11%
Rent
$1,892
Cashflow
-$655
Rent Confidence: High
Annual
$22,704
Median
$1,850
Avg
$1,892
Samples
25
Financing
Purchase Price $295k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $61,929
Downpayment $58,980
Closing costs $2,949
Rehab $0
Furnishing $0
Cashflow
Total Income $1,892
Total Expenses $2,547
Mortgage P&I $1,570
Property Taxes $353
Home Insurance $103
HOA $28
PManagement $189
CapEx $95
Vacancy $114
Maintenance $95
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3000 Crownover St | $1750 | 3 | 2 | 1203 | 0.2 mi |
2 | 2807 Crownover St | $1850 | 3 | 2 | 1203 | 0.3 mi |
3 | 3415 Crownover St | $1950 | 3 | 2 | 1203 | 0.3 mi |
4 | 3712 Denehoe Cv | $2150 | 3 | 2 | 1178 | 0.7 mi |
5 | 3408 Barksdale Dr | $1750 | 3 | 2 | 1250 | 0.6 mi |
6 | 3408 Wickham Ln | $1800 | 3 | 2 | 1250 | 0.7 mi |
7 | 14601 Menifee St | $2200 | 3 | 2 | 1300 | 0.5 mi |
8 | 2904 Crownover St | $1780 | 3 | 2 | 1341 | 0.2 mi |
9 | 15109 Parrish Ln | $1650 | 3 | 2 | 1250 | 1.3 mi |
10 | 907 Yabers Ct | $1850 | 3 | 2 | 1267 | 1.2 mi |
11 | 15111 Nordyke Ln | $1900 | 3 | 2 | 1252 | 1.4 mi |
12 | 3115 Tilmon Ln | $1800 | 3 | 2 | 1370 | 0.1 mi |
13 | 3409 Tilmon Ln | $1795 | 3 | 2 | 1370 | 0.3 mi |
14 | 3710 Tilmon Ln | $1795 | 3 | 2 | 1338 | 0.7 mi |
15 | 3503 Batson Dr | $1850 | 3 | 2 | 1368 | 0.4 mi |
16 | 3603 Tilmon Ln | $1950 | 3 | 2 | 1370 | 0.5 mi |
17 | 3211 Wickham Ln | $2100 | 3 | 2 | 1374 | 0.6 mi |
18 | 3309 Barksdale Dr | $1895 | 3 | 2 | 1378 | 0.5 mi |
19 | 3201 Wickham Ln | $1850 | 3 | 2 | 1378 | 0.6 mi |
20 | 4523 Credo Ln | $1575 | 3 | 2 | 1264 | 1.9 mi |
21 | 3106 Wickham Ln | $1999 | 3 | 2 | 1378 | 0.6 mi |
22 | 3506 Chappie | $2050 | 3 | 2 | 1401 | 0.5 mi |
23 | 3504 Conyers Ln | $1825 | 3 | 2 | 1401 | 0.6 mi |
24 | 3702 Chappie Ln | $1995 | 3 | 2 | 1401 | 0.7 mi |
25 | 14605 Highsmith St | $2200 | 3 | 2 | 1376 | 0.9 mi |