- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -1.75% first-year return on $33,579 initial cash invested.
Cash On Cash
-1.75%
Cap Rate
6.54%
Rent
$1,407
Cashflow
-$49
Rent Confidence: High
Annual
$16,884
Median
$1,400
Avg
$1,407
Samples
25
Financing
Purchase Price $160k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $33,579
Downpayment $31,980
Closing costs $1,599
Rehab $0
Furnishing $0
Cashflow
Total Income $1,407
Total Expenses $1,456
Mortgage P&I $851
Property Taxes $184
Home Insurance $56
PManagement $141
CapEx $70
Vacancy $84
Maintenance $70
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3615 Adkins Rd NW | $1300 | 3 | 1 | 1000 | 0.3 mi |
2 | 3774 Clovis Ct NW | $1500 | 3 | 1 | 1000 | 0.5 mi |
3 | 3791 Clovis Ct NW | $1490 | 3 | 1 | 1000 | 0.5 mi |
4 | 3791 Clovis Ct NW, Unit 1 | $1490 | 3 | 1 | 1000 | 0.5 mi |
5 | 861 Bonneville Ter NW | $1395 | 3 | 1 | 1000 | 0.6 mi |
6 | 885 Bolton Pl NW | $1600 | 3 | 1 | 1000 | 0.7 mi |
7 | 3667 Clovis Ct NW | $1395 | 3 | 1 | 1025 | 0.4 mi |
8 | 3680 Adkins Rd NW | $1375 | 3 | 1 | 1025 | 0.5 mi |
9 | 3777 Crosby Dr NW | $1150 | 3 | 1 | 1025 | 0.7 mi |
10 | 3648 Crosby Dr NW | $1400 | 3 | 1 | 1072 | 0.4 mi |
11 | 343 Fairburn Rd NW | $1295 | 3 | 1 | 975 | 1 mi |
12 | 3456 Thompson Dr NW, Unit A | $1400 | 3 | 1 | 975 | 1.4 mi |
13 | 3687 Saturn Dr NW | $1170 | 3 | 1 | 925 | 0.6 mi |
14 | 312 Fairburn Rd NW | $1375 | 3 | 1 | 1050 | 1 mi |
15 | 842 Bonneville Ter NW | $1570 | 3 | 1 | 1100 | 0.6 mi |
16 | 876 Bolton Pl NW | $995 | 3 | 1 | 1095 | 0.7 mi |
17 | 836 Bolton Rd NW | $1600 | 3 | 1 | 900 | 0.6 mi |
18 | 3751 Clovis Ct NW | $1480 | 3 | 1.5 | 1000 | 0.6 mi |
19 | 942 Fairburn Rd NW | $1520 | 3 | 1 | 900 | 0.7 mi |
20 | 3584 Fairlane Dr NW | $1500 | 3 | 1 | 900 | 0.8 mi |
21 | 3645 Croft Pl NW | $1475 | 3 | 1 | 1157 | 0.4 mi |
22 | 320 Fairburn Rd NW | $1450 | 3 | 1 | 897 | 1 mi |
23 | 3436 Adkins Rd NW | $1660 | 3 | 1 | 1200 | 0 mi |
24 | 3566 Fairlane Dr NW | $1255 | 3 | 1 | 875 | 0.7 mi |
25 | 93 Stratford Dr NW | $1345 | 3 | 1 | 1040 | 2.2 mi |