- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 37.71% first-year return on $16,800 initial cash invested.
Cash On Cash
37.71%
Cap Rate
15.47%
Rent
$1,535
Cashflow
$528
Rent Confidence: High
Annual
$18,420
Median
$1,495
Avg
$1,505
Samples
25
Financing
Purchase Price $80,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $16,800
Downpayment $16,000
Closing costs $800
Rehab $0
Furnishing $0
Cashflow
Total Income $1,535
Total Expenses $1,007
Mortgage P&I $426
Property Taxes $153
Home Insurance $28
PManagement $154
CapEx $77
Vacancy $92
Maintenance $77
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3853 Robert C Weaver Dr | $1475 | 3 | 2 | 1804 | 0.3 mi |
2 | 8764 Darlington Dr | $1980 | 3 | 2 | 2183 | 1.9 mi |
3 | 6910 Cartier Cir | $1750 | 3 | 2.5 | 1860 | 0.8 mi |
4 | 6111 Pope Pl | $1350 | 3 | 2 | 1793 | 2 mi |
5 | 7130 Richardson Rd | $1445 | 3 | 2 | 1786 | 1.9 mi |
6 | 6722 Roth Dr W | $850 | 3 | 2 | 2516 | 1.3 mi |
7 | 5062 Walcott Ave | $1340 | 3 | 2 | 1789 | 2.1 mi |
8 | 8603 Brazil Rd | $1395 | 3 | 2 | 1681 | 1.4 mi |
9 | 2217 Burgoyne Dr | $1625 | 3 | 2 | 1660 | 1.3 mi |
10 | 3427 Clyde Dr | $1600 | 3 | 2 | 1673 | 1.6 mi |
11 | 2742 Aubrey Ave | $1390 | 3 | 2 | 1512 | 0.8 mi |
12 | 5822 Begonia St | $1650 | 3 | 2 | 1504 | 1.1 mi |
13 | 4804 Churchill Dr | $1595 | 3 | 2 | 1592 | 1.8 mi |
14 | 2371 Brooklyn Rd | $1348 | 3 | 2 | 1520 | 1.4 mi |
15 | 6214 Barry Dr W | $1745 | 3 | 2 | 1368 | 1 mi |
16 | 7323 Richardson Rd | $1675 | 3 | 2 | 1470 | 1.8 mi |
17 | 7938 Lake Park Ct | $1465 | 3 | 3 | 1851 | 1.6 mi |
18 | 7232 Rutledge Pearson Dr | $1250 | 3 | 2 | 1360 | 1 mi |
19 | 5814 Begonia Rd | $1800 | 3 | 1.5 | 2708 | 1.1 mi |
20 | 5814 Begonia Rd, Unit 1 | $1550 | 3 | 1.5 | 2708 | 1.1 mi |
21 | 3814 Robert C Weaver Dr | $1423 | 3 | 2 | 1230 | 0.2 mi |
22 | 6721 Alaro Rd | $1495 | 3 | 2 | 1315 | 1 mi |
23 | 4662 Lincrest Dr N | $1630 | 3 | 2 | 1383 | 1.6 mi |
24 | 2602 Wisteria St | $1290 | 3 | 2 | 1317 | 1.3 mi |
25 | 4436 Kenndle Rd | $1500 | 3 | 2 | 1379 | 1.8 mi |