- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 3.45% first-year return on $50,379 initial cash invested.
Cash On Cash
3.45%
Cap Rate
7.64%
Rent
$2,106
Cashflow
$145
Rent Confidence: High
Annual
$25,272
Median
$2,080
Avg
$2,159
Samples
25
Financing
Purchase Price $240k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $50,379
Downpayment $47,980
Closing costs $2,399
Rehab $0
Furnishing $0
Cashflow
Total Income $2,106
Total Expenses $1,961
Mortgage P&I $1,277
Property Taxes $53
Home Insurance $84
PManagement $211
CapEx $105
Vacancy $126
Maintenance $105
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3230 Sherry Dr | $1980 | 4 | 2 | 1252 | 0.1 mi |
2 | 3202 Needles Dr | $2095 | 4 | 2 | 1152 | 1.4 mi |
3 | 1460 Lake Shadow Cir, Apt 7301 | $1950 | 4 | 2 | 1372 | 1.7 mi |
4 | 1460 Lake Shadow Cir, Apt 7207 | $1900 | 4 | 2 | 1372 | 1.7 mi |
5 | 1460 Lake Shadow Cir, Apt 7307 | $1950 | 4 | 2 | 1372 | 1.7 mi |
6 | 1175 Lake Shadow Cir, Apt 4301 | $1750 | 4 | 2 | 1372 | 1.8 mi |
7 | 5612 Eggleston Ave | $2150 | 4 | 2 | 1433 | 1.5 mi |
8 | 8217 Camphor Tree Dr | $2195 | 4 | 2 | 1.5 mi | |
9 | 3018 Bart St | $2260 | 4 | 2 | 1700 | 0.2 mi |
10 | 2215 Falkner Rd | $2080 | 4 | 2 | 1517 | 1.5 mi |
11 | 5315 Eggleston Ave | $2645 | 4 | 2 | 1488 | 1.9 mi |
12 | 3020 Calloway Dr | $2235 | 4 | 2 | 1574 | 1.8 mi |
13 | 3255 Kelvington Dr | $1995 | 3 | 2 | 1040 | 0.1 mi |
14 | 2217 Pembrook Dr | $2500 | 4 | 2 | 1617 | 1.8 mi |
15 | 3125 Wallington Dr | $1860 | 3 | 2 | 1147 | 0.1 mi |
16 | 1727 Shadow View Cir | $1950 | 4 | 2 | 1707 | 1.9 mi |
17 | 1608 Bobtail Dr | $2800 | 4 | 2 | 1810 | 1.5 mi |
18 | 2161 Fennell St | $2525 | 4 | 2 | 1808 | 1.6 mi |
19 | 6703 Brittany Chase Ct | $2200 | 4 | 2.5 | 1701 | 0.7 mi |
20 | 4013 Orwood Rd | $1795 | 3 | 2 | 1141 | 1 mi |
21 | 7820 Plunkett Ave | $1990 | 3 | 2 | 1049 | 1.4 mi |
22 | 4425 Urban Ct | $1800 | 3 | 2 | 1080 | 1.9 mi |
23 | 1757 Bobtail Dr | $2900 | 4 | 2 | 1847 | 1.8 mi |
24 | 3526 Superior Ct | $2600 | 3 | 2 | 1161 | 0.9 mi |
25 | 7636 Forest City Rd, Apt 72 | $1875 | 3 | 2 | 1187 | 0.8 mi |