REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
377 Westwood Pl, Akron, OH 44302
$78,000 • 3 beds • 1 baths • 0 sqft
This property could be a profitable Long-Term investment with a projected 13.63% first-year return on $16,380 initial cash invested.
Cash On Cash
13.63%
Cap Rate
10.02%
Rent
$1,000
Signal: Med.
Cashflow
$186
Financing
Purchase Price $78,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $16,380
Downpayment $15,600
Closing costs $780
Rehab $0
Furnishing $0
Cashflow
Total Income $1,000
Total Expenses $814
Mortgage P&I $415
Property Taxes $112
Home Insurance $27
PManagement $100
CapEx $50
Vacancy $60
Maintenance $50
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 202 Westwood Ave | $1150 | 3 | 1 | 1344 | 0.1 mi |
| 2 | 156 Westwood Ave | $1050 | 3 | 1 | 0.3 mi | |
| 3 | 126 S Balch St, Unit 2 | $850 | 3 | 1 | 0.3 mi | |
| 4 | 388 Crestwood Ave, Unit 386 | $1395 | 3 | 1 | 1400 | 0.4 mi |
| 5 | 388 Crestwood Ave, Unit 388 | $1431 | 3 | 1 | 1400 | 0.4 mi |
| 6 | 388 Crestwood Ave, Unit 1 | $1395 | 3 | 1 | 0.4 mi | |
| 7 | 336 Crown St, Unit 1 | $850 | 3 | 1 | 0.5 mi | |
| 8 | 417 Raasch Ave | $900 | 3 | 1 | 1040 | 0.6 mi |
| 9 | 45 Richmond Pl | $791 | 3 | 1 | 1373 | 0.6 mi |
| 10 | 627 Crosby St, Unit Up | $750 | 3 | 1 | 0.6 mi | |
| 11 | 158 Hyde Ave | $1050 | 3 | 1 | 0.7 mi | |
| 12 | 724 Crosby St, Apt 1 | $895 | 3 | 1 | 0.7 mi | |
| 13 | 88 Belvidere Way | $1200 | 3 | 1 | 0.7 mi | |
| 14 | 115 Westmoreland Ter | $995 | 3 | 1 | 1364 | 0.8 mi |
| 15 | 113 Westmoreland Ter | $1050 | 3 | 1 | 1364 | 0.8 mi |
| 16 | 471 Beechwood Dr | $1050 | 3 | 1 | 1241 | 0.9 mi |
| 17 | 202 Crosby St, Unit 2 | $1050 | 3 | 1 | 0.9 mi | |
| 18 | 812 Work Dr | $1000 | 3 | 1 | 0.9 mi | |
| 19 | 516 Wildwood Ave | $900 | 3 | 1 | 858 | 1 mi |
| 20 | 905 Exchange St W | $1000 | 3 | 1 | 1.1 mi | |
| 21 | Mw 905 Exchange St W | $1000 | 3 | 1 | 1.1 mi | |
| 22 | 631 Fernwood Ave | $1045 | 3 | 1 | 1373 | 1.1 mi |
| 23 | 450 Homer Ave | $895 | 3 | 1 | 1478 | 1.2 mi |
| 24 | 905 W Exchange St | $850 | 3 | 1 | 1469 | 1.1 mi |
| 25 | 890 Whittier Ave, Unit 888B | $1300 | 3 | 1 | 1300 | 1.2 mi |