- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -10.72% first-year return on $57,750 initial cash invested.
Cash On Cash
-10.72%
Cap Rate
4.59%
Rent
$2,058
Cashflow
-$516
Rent Confidence: High
Annual
$24,696
Median
$2,050
Avg
$2,059
Samples
25
Financing
Purchase Price $275k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $57,750
Downpayment $55,000
Closing costs $2,750
Rehab $0
Furnishing $0
Cashflow
Total Income $2,058
Total Expenses $2,574
Mortgage P&I $1,464
Property Taxes $432
Home Insurance $96
HOA $47
PManagement $206
CapEx $103
Vacancy $123
Maintenance $103
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3513 Sand Dunes Ave | $1950 | 3 | 2 | 1324 | 0 mi |
2 | 7505 Elk Pass Dr | $1995 | 3 | 2 | 1324 | 0.1 mi |
3 | 3616 Sand Dunes Ave | $2100 | 3 | 2 | 1324 | 0.1 mi |
4 | 3400 Autumn Bay Dr | $1875 | 3 | 2 | 1324 | 0.2 mi |
5 | 7505 Aspen Brook Dr | $1795 | 3 | 2 | 1324 | 0.2 mi |
6 | 7425 Elk Pass Dr | $1900 | 3 | 2 | 1324 | 0.2 mi |
7 | 7101 Spirit Hill Rd | $1950 | 3 | 2 | 1276 | 0.5 mi |
8 | 7000 Spirit Hill Dr | $1995 | 3 | 2 | 1276 | 0.6 mi |
9 | 3512 Breckenridge Dr | $1995 | 3 | 2 | 1232 | 0.4 mi |
10 | 3701 Bronco Bend Loop | $2195 | 3 | 2 | 1436 | 0.3 mi |
11 | 7412 Tonka Ln | $2100 | 3 | 2 | 1440 | 0.3 mi |
12 | 3621 Alpine Autumn Dr | $2050 | 3 | 2 | 1230 | 0.5 mi |
13 | 3401 Lodgepole Dr | $2200 | 3 | 2 | 1450 | 0.3 mi |
14 | 3424 Lodgepole Dr | $2150 | 3 | 2 | 1450 | 0.3 mi |
15 | 7320 Tonka Ln | $2075 | 3 | 2 | 1450 | 0.3 mi |
16 | 3608 Lodgepole Dr | $1950 | 3 | 2 | 1450 | 0.4 mi |
17 | 3600 Lodgepole Dr | $2200 | 3 | 2 | 1450 | 0.4 mi |
18 | 7448 Aspen Brook Dr | $1500 | 3 | 2 | 1467 | 0.2 mi |
19 | 7221 Tonka Ln | $2000 | 3 | 2 | 1440 | 0.4 mi |
20 | 7213 Tonka Ln | $2200 | 3 | 2 | 1440 | 0.4 mi |
21 | 7209 Spirit Hill Rd | $1995 | 3 | 2 | 1440 | 0.4 mi |
22 | 3813 Fort Collins Dr | $2400 | 3 | 2 | 1410 | 0.8 mi |
23 | 7225 Spirit Hill Rd | $2500 | 3 | 2 | 1450 | 0.4 mi |
24 | 7217 Spirit Hill Rd | $2300 | 3 | 2 | 1450 | 0.4 mi |
25 | 3409 Breckenridge Dr | $2100 | 3 | 2 | 1450 | 0.4 mi |