- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $68,250 initial cash invested.
Cash On Cash
-16.47%
Cap Rate
3.23%
Rent
$1,650
Cashflow
-$937
Rent Confidence: High
Annual
$19,800
Median
$1,500
Avg
$1,649
Samples
25
Financing
Purchase Price $325k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $68,250
Downpayment 20% $65,000
Closing costs 1% $3,250
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,650
Total Expenses $2,587
Mortgage P&I 105% $1,730
Property Taxes 19% $315
Home Insurance 7% $114
PManagement 10% $165
CapEx 5% $82
Vacancy 6% $99
Maintenance 5% $82
Other 0% $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3323 S Ainsworth Ave, Apt 2 | $1395 | 2 | 1 | 830 | 0.3 mi |
2 | 3530 S Cushman Ave | $2800 | 2 | 1 | 818 | 0.2 mi |
3 | 3541 S Alaska St | $1700 | 2 | 1 | 828 | 0.5 mi |
4 | 3514 S M St, Apt B | $2299 | 2 | 1 | 800 | 0.1 mi |
5 | 3514 S M St, Apt C | $2000 | 2 | 1 | 800 | 0.1 mi |
6 | 3628 S Alaska St, Apt 2 | $1375 | 2 | 1 | 822 | 0.6 mi |
7 | 3311 S Asotin St, Apt A | $1425 | 2 | 1 | 800 | 0.4 mi |
8 | 3317 S Asotin St | $1400 | 2 | 1 | 794 | 0.4 mi |
9 | 3321 S Asotin St, Apt A | $1350 | 2 | 1 | 794 | 0.4 mi |
10 | 3306 S Sawyer St, Unit 3 | $1400 | 2 | 1 | 780 | 0.3 mi |
11 | 3718 S Yakima Ave, Unit 2 | $1800 | 2 | 1 | 850 | 0.8 mi |
12 | 3718 S Yakima Ave, Unit 1 | $1600 | 2 | 1 | 850 | 0.8 mi |
13 | 3306 S Sawyer St, Unit 4 | $1395 | 2 | 1 | 780 | 0.3 mi |
14 | 3306 S Sawyer St, Unit 1 | $1395 | 2 | 1 | 780 | 0.3 mi |
15 | 64 S Idaho St | $1650 | 2 | 1 | 825 | 1.3 mi |
16 | 78 Idaho St | $1950 | 2 | 1 | 825 | 1.3 mi |
17 | 3908 S J St | $1800 | 2 | 1 | 860 | 0.8 mi |
18 | 767 S 40th St, Apt D | $1500 | 2 | 1 | 796 | 1 mi |
19 | 2338 S Cushman Ave | $1695 | 2 | 1 | 800 | 1.1 mi |
20 | 1012 S 27th St, Unit A303 | $1850 | 2 | 1 | 790 | 0.9 mi |
21 | 3511 S Ash St, Apt 1 | $1435 | 2 | 1 | 768 | 0.6 mi |
22 | 3714 S Ainsworth Ave # A | $1495 | 2 | 1 | 900 | 0.5 mi |
23 | 2410 S I St | $1525 | 2 | 1 | 800 | 1.3 mi |
24 | 3510 S M St, Unit C | $1495 | 2 | 1 | 936 | 0.1 mi |
25 | 3501 S M St, Apt C | $1495 | 2 | 1 | 936 | 0.1 mi |
Projections