- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 1.18% first-year return on $46,851 initial cash invested.
Cash On Cash
1.18%
Cap Rate
7.11%
Rent
$1,766
Cashflow
$46
Rent Confidence: High
Annual
$21,192
Median
$1,600
Avg
$1,730
Samples
25
Financing
Purchase Price $223k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $46,851
Downpayment $44,620
Closing costs $2,231
Rehab $0
Furnishing $0
Cashflow
Total Income $1,766
Total Expenses $1,720
Mortgage P&I $1,187
Property Taxes $74
Home Insurance $0
PManagement $177
CapEx $88
Vacancy $106
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2712 8th Ave SW | $2250 | 3 | 2 | 1933 | 2 mi |
2 | 3111 Mcdow Ave NW | $1800 | 3 | 2 | 2129 | 1.7 mi |
3 | 3501 Emm Ell St SW | $1395 | 3 | 2 | 1696 | 2.7 mi |
4 | 323 Jack Coleman Dr NW | $1450 | 3 | 2 | 1398 | 0.3 mi |
5 | 4017 E Crestview Dr NW | $2000 | 3 | 2.5 | 1674 | 1 mi |
6 | 3503 Crestmore Cir NW | $1475 | 3 | 2 | 2115 | 2.2 mi |
7 | 407 Hillmont Dr NW | $1600 | 3 | 1 | 2000 | 0.1 mi |
8 | 1016 Woodall Ln NW | $1890 | 3 | 2 | 1450 | 1.2 mi |
9 | 2604 Holmes Ave NW | $2550 | 3 | 2 | 1492 | 1.9 mi |
10 | 3009 7th Ave SW | $1850 | 3 | 2 | 1450 | 1.7 mi |
11 | 1415 Brook Hollow Cir NW | $3000 | 3 | 2 | 1538 | 2.5 mi |
12 | 2806 7th Ave SW | $1750 | 3 | 2 | 1450 | 1.9 mi |
13 | 2903 9th Ave SW | $1700 | 3 | 2 | 1435 | 1.9 mi |
14 | 3311 Mcdow Ave NW | $1500 | 3 | 2 | 1365 | 1.7 mi |
15 | 2903 Bayless Dr SW | $1550 | 3 | 2 | 1352 | 1.7 mi |
16 | 505 Greenacres Dr NW | $1600 | 3 | 2 | 1200 | 0.6 mi |
17 | 2912 Holiday Dr SW | $1395 | 3 | 2 | 2.3 mi | |
18 | 4013 Sw Pine Ave | $1400 | 3 | 2 | 1160 | 0.5 mi |
19 | 1510 Brook Hollow Cir NW | $1550 | 3 | 2 | 1400 | 2.5 mi |
20 | 902 Appleby St NW | $1449 | 3 | 2 | 1326 | 2 mi |
21 | 3109 6th Ave SW | $1800 | 3 | 1 | 1620 | 1.5 mi |
22 | 1408 Brook Hollow Cir NW | $1700 | 3 | 1 | 1979 | 2.4 mi |
23 | 3701 Crestmore Ave NW | $1595 | 3 | 2 | 1300 | 2.2 mi |
24 | 3604 Penny St SW | $1400 | 3 | 2 | 1340 | 2.5 mi |
25 | 4208 Coffee Dr SW | $1600 | 3 | 1.5 | 1400 | 1.5 mi |