- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 13.73% first-year return on $25,179 initial cash invested.
Cash On Cash
13.73%
Cap Rate
9.99%
Rent
$1,442
Cashflow
$288
Rent Confidence: High
Annual
$17,304
Median
$1,400
Avg
$1,442
Samples
25
Financing
Purchase Price $120k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $25,179
Downpayment $23,980
Closing costs $1,199
Rehab $0
Furnishing $0
Cashflow
Total Income $1,442
Total Expenses $1,154
Mortgage P&I $638
Property Taxes $99
Home Insurance $42
PManagement $144
CapEx $72
Vacancy $87
Maintenance $72
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 320 Fairburn Rd NW | $1350 | 3 | 1 | 897 | 0.4 mi |
2 | 312 Fairburn Rd NW | $1375 | 3 | 1 | 1050 | 0.4 mi |
3 | 3456 Thompson Dr NW, Unit A | $1400 | 3 | 1 | 975 | 0.5 mi |
4 | 3566 Fairlane Dr NW | $1255 | 3 | 1 | 875 | 0.6 mi |
5 | 3584 Fairlane Dr NW | $1500 | 3 | 1 | 900 | 0.7 mi |
6 | 3436 Adkins Rd NW | $1660 | 3 | 1 | 1200 | 1.1 mi |
7 | 3615 Adkins Rd NW | $1300 | 3 | 1 | 1000 | 1.2 mi |
8 | 3141 Delmar Ln NW | $1950 | 3 | 1 | 1100 | 1.2 mi |
9 | 93 Stratford Dr NW | $1345 | 3 | 1 | 1040 | 1.2 mi |
10 | 3626 Croft Pl NW | $1650 | 3 | 1 | 1025 | 1.4 mi |
11 | 3648 Crosby Dr NW | $1275 | 3 | 1 | 1025 | 1.4 mi |
12 | 3680 Adkins Rd NW | $1375 | 3 | 1 | 1025 | 1.4 mi |
13 | 3815 Clovis Ct NW | $1890 | 3 | 1 | 1600 | 1.4 mi |
14 | 3667 Clovis Ct NW | $1395 | 3 | 1 | 1025 | 1.5 mi |
15 | 836 Bolton Rd NW | $1600 | 3 | 1 | 900 | 1.5 mi |
16 | 3645 Croft Pl NW | $1475 | 3 | 1 | 1157 | 1.4 mi |
17 | 3791 Clovis Ct NW | $1490 | 3 | 1 | 1000 | 1.5 mi |
18 | 3791 Clovis Ct NW, Unit 1 | $1490 | 3 | 1 | 1000 | 1.5 mi |
19 | 3774 Clovis Ct NW | $1400 | 3 | 1 | 1000 | 1.5 mi |
20 | 3777 Crosby Dr NW | $1150 | 3 | 1 | 1025 | 1.5 mi |
21 | 885 Bolton Pl NW | $1600 | 3 | 1 | 1000 | 1.6 mi |
22 | 876 Bolton Pl NW | $995 | 3 | 1 | 1095 | 1.6 mi |
23 | 3687 Saturn Dr NW | $1170 | 3 | 1 | 925 | 1.7 mi |
24 | 861 Bonneville Ter NW | $1395 | 3 | 1 | 1000 | 1.6 mi |
25 | 842 Bonneville Ter NW | $1570 | 3 | 1 | 1100 | 1.7 mi |