- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 5.67% first-year return on $23,079 initial cash invested.
Cash On Cash
5.67%
Cap Rate
8.18%
Rent
$1,095
Cashflow
$109
Rent Confidence: High
Annual
$13,140
Median
$1,100
Avg
$1,111
Samples
25
Financing
Purchase Price $110k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $23,079
Downpayment $21,980
Closing costs $1,099
Rehab $0
Furnishing $0
Cashflow
Total Income $1,095
Total Expenses $986
Mortgage P&I $585
Property Taxes $77
Home Insurance $38
PManagement $110
CapEx $55
Vacancy $66
Maintenance $55
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3331 N 37th St | $895 | 2 | 1 | 600 | 0.4 mi |
2 | 3731 N 44th Ave | $925 | 2 | 1 | 672 | 0.6 mi |
3 | 3820 Browne St | $1300 | 2 | 1 | 644 | 1.7 mi |
4 | 4473 Evans St | $1150 | 2 | 1 | 700 | 0.6 mi |
5 | 3933 Burdette St | $950 | 2 | 1 | 672 | 1.3 mi |
6 | 3549 N 37th St | $1000 | 2 | 1 | 720 | 0.5 mi |
7 | 3323 N 40th St | $1325 | 2 | 1 | 741 | 0.1 mi |
8 | 4016 Spencer St | $1000 | 2 | 1 | 750 | 0.3 mi |
9 | 3210 N 48th St | $1200 | 2 | 1 | 721 | 1.1 mi |
10 | 4724 N 37th St | $895 | 2 | 1 | 707 | 1.4 mi |
11 | 4924 N 40th St | $995 | 2 | 1 | 720 | 1.5 mi |
12 | 3711 N 36th Ave | $1100 | 2 | 1 | 780 | 0.6 mi |
13 | 4006 Miami St | $995 | 2 | 1 | 775 | 0.7 mi |
14 | 3710 Bedford Ave | $990 | 2 | 1 | 800 | 0.4 mi |
15 | 5110 N 36th St | $895 | 2 | 1 | 720 | 1.8 mi |
16 | 2018 N 37th St | $1500 | 2 | 1 | 750 | 1.3 mi |
17 | 4543 Larimore Ave | $1250 | 2 | 1 | 744 | 1.5 mi |
18 | 4127 N 38th St | $995 | 2 | 1 | 790 | 0.8 mi |
19 | 3224 N 40th St | $1200 | 2 | 1 | 0.2 mi | |
20 | 3533 N 39th St | $1025 | 2 | 1 | 844 | 0.3 mi |
21 | 3520 N 37th St | $1100 | 2 | 1 | 0.4 mi | |
22 | 4710 Franklin St | $1550 | 2 | 1 | 750 | 1.9 mi |
23 | 4123 Wirt St | $1200 | 2 | 1 | 0.5 mi | |
24 | 3824 Maple St | $1150 | 2 | 1 | 0.6 mi | |
25 | 3931 N 39th St | $1195 | 2 | 1 | 0.6 mi |