- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -19.29% first-year return on $77,700 initial cash invested.
Cash On Cash
-19.29%
Cap Rate
2.58%
Rent
$1,527
Cashflow
-$1,249
Rent Confidence: High
Annual
$18,324
Median
$1,400
Avg
$1,490
Samples
25
Financing
Purchase Price $370k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $77,700
Downpayment $74,000
Closing costs $3,700
Rehab $0
Furnishing $0
Cashflow
Total Income $1,527
Total Expenses $2,776
Mortgage P&I $1,969
Property Taxes $280
Home Insurance $130
PManagement $153
CapEx $76
Vacancy $92
Maintenance $76
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 510 S Phillippi St | $2175 | 2 | 2 | 1247 | 0.2 mi |
2 | 1118 S Abbey Cir | $1750 | 2 | 2 | 1170 | 1.3 mi |
3 | 4315 W Albion St | $1550 | 2 | 2 | 1132 | 1 mi |
4 | 4408 W Denton St | $1595 | 2 | 2 | 1150 | 1.3 mi |
5 | 1857 S Tuesday Ln | $1550 | 2 | 2 | 1144 | 1.6 mi |
6 | 4397 W Rose Hill Ct | $1650 | 2 | 2 | 1064 | 0.9 mi |
7 | 4900 W Douglas Ln | $1595 | 2 | 1.5 | 1150 | 0.6 mi |
8 | 121 N Avenger Ln | $1550 | 2 | 2 | 1.1 mi | |
9 | 165 N Avenger Ln | $1400 | 2 | 2 | 1.1 mi | |
10 | 6771 Douglas St, Unit 6771 | $1350 | 2 | 2 | 1060 | 1.5 mi |
11 | 1309 S Newell St | $1795 | 2 | 1 | 1300 | 1.2 mi |
12 | 6773 W Douglas St | $1250 | 2 | 2 | 1060 | 1.5 mi |
13 | 6334 W Corsair Ln | $1225 | 2 | 2 | 1.2 mi | |
14 | 5121 W Peg St | $2500 | 2 | 1 | 1556 | 0.2 mi |
15 | 86 N Raymond St | $1200 | 2 | 2 | 1020 | 1.4 mi |
16 | 188 N Avenger Ln, Apt 202 | $1295 | 2 | 2 | 988 | 1.1 mi |
17 | 6654 W Morris Hill Ln | $1050 | 2 | 2 | 1.6 mi | |
18 | 6681 W Douglas St | $1545 | 2 | 1.5 | 1145 | 1.5 mi |
19 | 5203 W Spaulding St | $1695 | 2 | 1 | 1300 | 1.7 mi |
20 | 6720 W Morris Hill Ln, Apt 103 | $1395 | 2 | 1.5 | 1150 | 1.6 mi |
21 | 214 N Avenger Ln, Apt 101 | $1345 | 2 | 2 | 962 | 1.1 mi |
22 | 214 N Avenger Ln, Apt 201 | $1145 | 2 | 2 | 962 | 1.1 mi |
23 | 6222 W Corsair Ln, Apt 201 | $1195 | 2 | 2 | 962 | 1.1 mi |
24 | 6222 W Corsair Ln, Apt 101 | $1195 | 2 | 2 | 962 | 1.1 mi |
25 | 6244 W Corsair Ln, Apt 201 | $1245 | 2 | 2 | 962 | 1.2 mi |