- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
Cash On Cash
999%
Cap Rate
999%
Rent
$1,643
Cashflow
$1,037
Rent Confidence: High
Annual
$19,716
Median
$1,525
Avg
$1,594
Samples
25
Financing
Purchase Price $0
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $0
Downpayment $0
Closing costs $0
Rehab $0
Furnishing $0
Cashflow
Total Income $1,643
Total Expenses $606
Property Taxes $179
Home Insurance $0
PManagement $164
CapEx $82
Vacancy $99
Maintenance $82
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 235 N Rutan St | $1750 | 4 | 2 | 2401 | 0.7 mi |
2 | 3945 Edgemont Pl | $2095 | 4 | 2 | 2255 | 0.2 mi |
3 | 3225 Chatfield Pl | $1700 | 4 | 2 | 1906 | 0.6 mi |
4 | 425 N Bluff Ave | $2650 | 4 | 2 | 1775 | 0.2 mi |
5 | 207 S Erie St S, Unit 207 | $1250 | 4 | 2 | 1925 | 1.5 mi |
6 | 207 S Erie St | $1425 | 4 | 2 | 1925 | 1.5 mi |
7 | 338 N Quentin St | $1995 | 4 | 2.5 | 1984 | 0.3 mi |
8 | 337 N Holyoke Pl | $1200 | 4 | 1.5 | 2000 | 0.6 mi |
9 | 917 N Holyoke St | $1600 | 4 | 2 | 1722 | 0.8 mi |
10 | 210 N Holyoke Ave | $1525 | 4 | 1 | 2157 | 0.8 mi |
11 | 3612 E 3rd St N | $1500 | 4 | 2 | 1481 | 0.3 mi |
12 | 351 S Rutan Ave | $1850 | 4 | 1.5 | 1888 | 1.5 mi |
13 | 410 N Clifton Ave | $1395 | 3 | 2 | 2500 | 0.3 mi |
14 | 629 N Spruce St | $1295 | 4 | 2 | 1600 | 1.6 mi |
15 | 3342 Country Club Pl | $2100 | 3 | 2 | 2500 | 0.7 mi |
16 | 4903 E Murdock St | $1300 | 4 | 1.5 | 1400 | 1.2 mi |
17 | 333 N Oliver Ave | $1600 | 3 | 2 | 2882 | 1 mi |
18 | 237 S Holyoke St | $1500 | 3 | 2 | 2087 | 1.3 mi |
19 | 607 N Lorraine Ave | $1125 | 3 | 2 | 1759 | 0.8 mi |
20 | 653 N Old Manor Rd | $1695 | 3 | 2 | 1.5 mi | |
21 | 602 N Dellrose Ave | $1500 | 3 | 2 | 1750 | 1 mi |
22 | 2326 E Douglas Ave | $750 | 1 | 1.7 mi | ||
23 | 170 S Battin St | $2000 | 3 | 2 | 1.7 mi | |
24 | 257 N Erie Ave | $1645 | 5 | 1.5 | 1988 | 1 mi |
25 | 4012 E Central Ave | $1395 | 3 | 2 | 1517 | 0.2 mi |