- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 21.71% first-year return on $15,750 initial cash invested.
Cash On Cash
21.71%
Cap Rate
11.94%
Rent
$1,232
Cashflow
$285
Rent Confidence: High
Annual
$14,784
Median
$1,200
Avg
$1,232
Samples
25
Financing
Purchase Price $75,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $15,750
Downpayment $15,000
Closing costs $750
Rehab $0
Furnishing $0
Cashflow
Total Income $1,232
Total Expenses $947
Mortgage P&I $399
Property Taxes $201
Home Insurance $26
PManagement $123
CapEx $62
Vacancy $74
Maintenance $62
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3441 Mount Pleasant St | $1250 | 2 | 1 | 840 | 0.4 mi |
2 | 3401 Nathaniel Brown St | $1350 | 2 | 1 | 830 | 0.5 mi |
3 | 3610 Luca St | $1395 | 2 | 1 | 852 | 1.1 mi |
4 | 6818 Lozier St | $1100 | 2 | 1 | 896 | 0.8 mi |
5 | 3445 Nathaniel Brown St | $1115 | 2 | 1 | 798 | 0.4 mi |
6 | 3823 Mount Pleasant St | $1200 | 2 | 1 | 800 | 0.6 mi |
7 | 3534 Nathaniel Brown St | $950 | 2 | 1 | 784 | 0.2 mi |
8 | 3433 Goodhope St | $1300 | 2 | 1 | 810 | 0.7 mi |
9 | 3825 Mount Pleasant St | $1200 | 2 | 1 | 800 | 0.6 mi |
10 | 3829 Mount Pleasant St | $1200 | 2 | 1 | 800 | 0.6 mi |
11 | 3843 Mount Pleasant St | $1350 | 2 | 1 | 800 | 0.7 mi |
12 | 3409 Nathaniel Brown St | $1450 | 2 | 1 | 959 | 0.5 mi |
13 | 3406 Daphne St, Apt 6 | $1395 | 2 | 1 | 800 | 0.9 mi |
14 | 3707 Daphne St | $1350 | 2 | 1 | 790 | 1 mi |
15 | 3453 Mount Pleasant St | $1600 | 2 | 1 | 1000 | 0.4 mi |
16 | 3655 Seabrook St, Apt 4 | $1000 | 2 | 1 | 1000 | 0.4 mi |
17 | 3655 Seabrook St, Apt 6 | $1000 | 2 | 1 | 1000 | 0.4 mi |
18 | 3621 Mainer St, Apt A | $1200 | 2 | 1 | 750 | 0.5 mi |
19 | 3621 Mainer St, Apt C | $1200 | 2 | 1 | 750 | 0.5 mi |
20 | 3621 Mainer St, Apt B | $1200 | 2 | 1 | 750 | 0.5 mi |
21 | 3655 Seabrook St | $950 | 2 | 1 | 1000 | 0.4 mi |
22 | 6815 Beachwood St, Apt 3 | $905 | 2 | 1 | 777 | 1 mi |
23 | 3626 Lydia St | $1700 | 2 | 1.5 | 840 | 0.6 mi |
24 | 3946 Faulkner St | $1300 | 2 | 1 | 988 | 0.9 mi |
25 | 6811 Del Rio St | $1149 | 2 | 1 | 750 | 0.9 mi |