- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 57.67% first-year return on $13,650 initial cash invested.
Cash On Cash
57.67%
Cap Rate
19.99%
Rent
$1,618
Cashflow
$656
Rent Confidence: High
Annual
$19,416
Median
$1,600
Avg
$1,619
Samples
25
Financing
Purchase Price $65,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $13,650
Downpayment $13,000
Closing costs $650
Rehab $0
Furnishing $0
Cashflow
Total Income $1,618
Total Expenses $962
Mortgage P&I $346
Property Taxes $172
Home Insurance $23
PManagement $162
CapEx $81
Vacancy $97
Maintenance $81
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3452 Larimore Ave | $1300 | 4 | 2 | 1755 | 1.2 mi |
2 | 2802 Fort St | $1350 | 4 | 2 | 1685 | 1.4 mi |
3 | 7701 N Ridge Dr | $1825 | 4 | 2 | 1800 | 1.9 mi |
4 | 7703 N Ridge Dr | $1825 | 4 | 2 | 1800 | 1.9 mi |
5 | 5344 N 28th Ave | $1325 | 4 | 2 | 1570 | 1.3 mi |
6 | 3920 N 39th St | $1700 | 4 | 2 | 1860 | 2 mi |
7 | 4240 Fowler Ave | $1800 | 4 | 2 | 1956 | 1.4 mi |
8 | 3042 Fowler Ave | $1500 | 4 | 2 | 1987 | 1.5 mi |
9 | 6559 N 24th St | $1825 | 4 | 2 | 1528 | 2 mi |
10 | 3925 Curtis Ave | $1300 | 4 | 2 | 1242 | 0.4 mi |
11 | 4521 N 55th St | $1700 | 4 | 2 | 1972 | 2.7 mi |
12 | 4531 N 39th St | $1800 | 4 | 1 | 1661 | 1.3 mi |
13 | 2560 Crown Point Ave | $1350 | 4 | 2 | 1334 | 1.6 mi |
14 | 2723 Kansas Ave | $1495 | 4 | 2 | 1.4 mi | |
15 | 3028 Whitmore St | $1595 | 4 | 2 | 1.5 mi | |
16 | 4325 N 54th St | $2000 | 4 | 2 | 1418 | 2.8 mi |
17 | 5320 N 28th Ave | $1600 | 4 | 2 | 1258 | 1.3 mi |
18 | 2873 Read St | $1595 | 4 | 2 | 2308 | 1.7 mi |
19 | 3340 Forest Lawn Ave | $1900 | 4 | 2 | 1222 | 1.8 mi |
20 | 6810 N 30th St, Unit 6810 | $1550 | 4 | 2.5 | 1.4 mi | |
21 | 3955 N 54th St | $1675 | 4 | 2 | 3 mi | |
22 | 3057 Stone Ave | $1600 | 5 | 2 | 1688 | 0.8 mi |
23 | 5334 N 27th St | $1400 | 4 | 1 | 1400 | 1.5 mi |
24 | 7151 N 25th St | $2250 | 4 | 1.5 | 2.2 mi | |
25 | 3304 N 43rd St | $1225 | 4 | 1 | 1504 | 2.7 mi |