- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 1.36% first-year return on $40,614 initial cash invested.
Cash On Cash
1.36%
Cap Rate
7.19%
Rent
$1,658
Cashflow
$46
Rent Confidence: High
Annual
$19,896
Median
$1,745
Avg
$1,660
Samples
25
Financing
Purchase Price $193k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $40,614
Downpayment $38,680
Closing costs $1,934
Rehab $0
Furnishing $0
Cashflow
Total Income $1,658
Total Expenses $1,612
Mortgage P&I $1,029
Property Taxes $152
Home Insurance $0
PManagement $166
CapEx $83
Vacancy $99
Maintenance $83
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3207 Blue Crest St SW | $1950 | 4 | 1 | 1858 | 0.8 mi |
2 | 3216 Nw Bluecrest St | $1400 | 4 | 1 | 1670 | 0.9 mi |
3 | 3118 Acklen Dr SW | $1250 | 4 | 1.5 | 1740 | 0.7 mi |
4 | 3008 Acklen Dr SW | $1475 | 4 | 1.5 | 1600 | 0.9 mi |
5 | 3904 Ashland Dr SW | $1350 | 4 | 1.5 | 1435 | 0.7 mi |
6 | 3920 Ashland Dr SW | $1745 | 4 | 2 | 1600 | 0.9 mi |
7 | 3500 Archer Dr SW | $1795 | 4 | 2 | 1640 | 1.3 mi |
8 | 3206 Northfield Ln | $1925 | 4 | 2.5 | 1931 | 2.1 mi |
9 | 3210 Northfield Ln | $1800 | 4 | 2.5 | 1931 | 2.1 mi |
10 | 3216 Northfield Ln | $1900 | 4 | 2.5 | 1796 | 2 mi |
11 | 3001 Holiday Dr SW | $1595 | 4 | 2.5 | 1600 | 0.6 mi |
12 | 3216 Northfield Ln SW | $1900 | 4 | 2.5 | 1976 | 2 mi |
13 | 405 Warner St NW | $1800 | 4 | 2 | 1600 | 2.2 mi |
14 | 3243 Spool Ln SW | $1750 | 4 | 2 | 1576 | 2 mi |
15 | 3401 Drake Ave SW | $1550 | 4 | 2 | 1425 | 1.1 mi |
16 | 2303 12th St SW, Unit A | $800 | 1 | 1 mi | ||
17 | 3419 Grassfort Dr SW | $1595 | 4 | 2 | 1481 | 1.7 mi |
18 | 3604 Conger Rd SW | $1550 | 4 | 2 | 1496 | 2.2 mi |
19 | 3226 Spool Ln SW | $2200 | 4 | 3 | 2171 | 0.4 mi |
20 | 3228 Spool Ln SW | $1995 | 4 | 2.5 | 2184 | 1.9 mi |
21 | 3214 Northfield Ln | $1950 | 4 | 2.5 | 2186 | 2.1 mi |
22 | 2610 Mirabeau Dr SW | $999 | 1 | 2.1 mi | ||
23 | 407 Hillmont Dr NW | $1600 | 3 | 1 | 2000 | 2 mi |
24 | 3617 Conger Rd SW | $1729 | 4 | 2 | 2.3 mi | |
25 | 4091 Textile Ln SW | $1900 | 4 | 3 | 1771 | 2.3 mi |