- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.25% first-year return on $65,940 initial cash invested.
Cash On Cash
-11.25%
Cap Rate
4.38%
Rent
$1,853
Cashflow
-$618
Rent Confidence: High
Annual
$22,236
Median
$1,850
Avg
$1,852
Samples
25
Financing
Purchase Price $314k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $65,940
Downpayment $62,800
Closing costs $3,140
Rehab $0
Furnishing $0
Cashflow
Total Income $1,853
Total Expenses $2,471
Mortgage P&I $1,671
Property Taxes $164
Home Insurance $110
HOA $44
PManagement $185
CapEx $93
Vacancy $111
Maintenance $93
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3536 Singleleaf Ln | $1980 | 3 | 3 | 1476 | 0.6 mi |
2 | 7328 Brighton Hill Ln | $1919 | 3 | 2.5 | 1360 | 0.5 mi |
3 | 7821 River Field Dr | $2000 | 3 | 3 | 1364 | 2 mi |
4 | 8169 Cohosh Ct | $1690 | 3 | 2.5 | 1345 | 0.3 mi |
5 | 7317 Brighton Hill Ln | $1795 | 3 | 2.5 | 1360 | 0.5 mi |
6 | 7221 Brighton Hill Ln | $1935 | 3 | 2.5 | 1380 | 0.5 mi |
7 | 7544 Brighton Hill Ln | $1895 | 3 | 2.5 | 1380 | 0.7 mi |
8 | 7133 Lowell Ridge Rd | $1850 | 3 | 2.5 | 1421 | 0.3 mi |
9 | 7513 Brighton Hill Ln | $1980 | 3 | 2.5 | 1396 | 0.7 mi |
10 | 3637 Pinkham Way | $1795 | 3 | 2.5 | 1413 | 0.5 mi |
11 | 8132 Wesley Farm Dr | $1880 | 3 | 2.5 | 1411 | 0.5 mi |
12 | 7501 Argent Valley Dr | $2100 | 3 | 2.5 | 1415 | 0.6 mi |
13 | 4209 Hopper St | $1775 | 3 | 2.5 | 1400 | 0.9 mi |
14 | 3633 Jordanmill Ct | $1950 | 3 | 2.5 | 1344 | 1.3 mi |
15 | 3612 Deering Dr | $1775 | 3 | 2.5 | 1396 | 1.1 mi |
16 | 3817 Satinleaf Dr | $1845 | 3 | 2.5 | 1276 | 0.6 mi |
17 | 6202 San Marcos Way | $1800 | 3 | 3 | 1484 | 1.9 mi |
18 | 3604 Croydon Mill Way | $1795 | 3 | 2.5 | 1447 | 0.8 mi |
19 | 4206 Springfield Creek Dr | $1785 | 3 | 2.5 | 1400 | 1.3 mi |
20 | 3701 Turnbull Ct | $1850 | 3 | 2.5 | 1489 | 0.4 mi |
21 | 3309 Deering Dr | $1850 | 3 | 2.5 | 1463 | 0.7 mi |
22 | 3600 Hopper St | $1845 | 3 | 2.5 | 1498 | 0.4 mi |
23 | 4221 Hopper St | $1870 | 3 | 2.5 | 1452 | 0.9 mi |
24 | 3601 Ladywood Ct | $1699 | 3 | 2 | 1340 | 0.2 mi |
25 | 8018 River Gold Ln | $1650 | 3 | 2.5 | 1339 | 1.8 mi |