- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 14.4% first-year return on $26,250 initial cash invested.
Cash On Cash
14.4%
Cap Rate
10.27%
Rent
$1,798
Cashflow
$315
Rent Confidence: High
Annual
$21,576
Median
$1,700
Avg
$1,800
Samples
25
Financing
Purchase Price $125k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $26,250
Downpayment $25,000
Closing costs $1,250
Rehab $0
Furnishing $0
Cashflow
Total Income $1,798
Total Expenses $1,483
Mortgage P&I $665
Property Taxes $306
Home Insurance $44
PManagement $180
CapEx $90
Vacancy $108
Maintenance $90
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3215 Nebraska Ave | $1596 | 3 | 1 | 1137 | 1.3 mi |
2 | 1016 E Ann Arbor Ave | $1500 | 3 | 1 | 1163 | 1.9 mi |
3 | 1323 Grinnell St | $1700 | 3 | 1 | 1136 | 1.8 mi |
4 | 649 Ryan Rd | $1700 | 3 | 1 | 1070 | 1.2 mi |
5 | 3138 Seevers Ave | $1700 | 3 | 1 | 980 | 0.2 mi |
6 | 2122 W Lakeview Dr | $1650 | 3 | 1 | 1206 | 1.9 mi |
7 | 3241 S Edgefield Ave | $1900 | 3 | 1 | 1114 | 2.1 mi |
8 | 1326 Mcadams Ave | $2250 | 3 | 1 | 1128 | 2.4 mi |
9 | 1147 E Pentagon Pkwy | $1500 | 3 | 1 | 1211 | 2.6 mi |
10 | 1923 Alaska Ave | $1850 | 3 | 1 | 1249 | 2.2 mi |
11 | 1323 Engle Ave | $2180 | 3 | 1 | 1230 | 2.6 mi |
12 | 2323 Volga Ave | $1250 | 3 | 1 | 1198 | 3.1 mi |
13 | 4411 Utah Ave | $1495 | 3 | 1 | 1026 | 2.1 mi |
14 | 3111 Arizona Ave | $1795 | 3 | 2 | 1200 | 0.4 mi |
15 | 3030 Ramsey Ave | $1900 | 3 | 2 | 1093 | 0.4 mi |
16 | 1411 Arborvitae Ave | $2155 | 3 | 1.5 | 1150 | 2.8 mi |
17 | 339 Krueger St | $1900 | 3 | 1 | 0.9 mi | |
18 | 3700 Conway St | $1200 | 3 | 2 | 1100 | 1 mi |
19 | 235 W Woodin Blvd, Unit A | $2650 | 3 | 2 | 1152 | 2 mi |
20 | 235 W Woodin Blvd | $2600 | 3 | 2 | 1147 | 2 mi |
21 | 4255 Summitt Ridge Dr | $1850 | 3 | 2 | 1196 | 1.6 mi |
22 | 539 Ryan Rd | $1795 | 3 | 2 | 1070 | 1.1 mi |
23 | 611 Calyx Cir | $1500 | 3 | 1.5 | 1299 | 2.2 mi |
24 | 1334 Marfa Ave | $1699 | 3 | 2 | 1100 | 1.7 mi |
25 | 2307 Idaho Ave | $1675 | 3 | 2 | 1200 | 1.9 mi |