- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 6.24% first-year return on $27,300 initial cash invested.
Cash On Cash
6.24%
Cap Rate
8.34%
Rent
$1,386
Cashflow
$142
Rent Confidence: High
Annual
$16,632
Median
$1,375
Avg
$1,387
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,300
Downpayment $26,000
Closing costs $1,300
Rehab $0
Furnishing $0
Cashflow
Total Income $1,386
Total Expenses $1,244
Mortgage P&I $692
Property Taxes $146
Home Insurance $46
PManagement $139
CapEx $69
Vacancy $83
Maintenance $69
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3743 N 36th Ave | $1295 | 3 | 1 | 1200 | 1 mi |
2 | 4505 Grant St | $1300 | 3 | 1 | 1200 | 1.1 mi |
3 | 3516 N 47th Ave | $1595 | 3 | 1 | 1200 | 1.3 mi |
4 | 3511 N 44th Ave | $1100 | 3 | 1 | 1265 | 0.9 mi |
5 | 3309 Blondo St | $1375 | 3 | 1 | 1168 | 1.2 mi |
6 | 3427 N 45th St | $1350 | 3 | 1 | 1288 | 1 mi |
7 | 3605 Charles St | $1395 | 3 | 1 | 1152 | 1.4 mi |
8 | 4208 Grant St | $995 | 3 | 1 | 1093 | 0.7 mi |
9 | 4322 N 39th St | $980 | 3 | 1 | 1142 | 1.5 mi |
10 | 2601 Bristol St | $1550 | 3 | 1 | 1264 | 1.8 mi |
11 | 3501 N 44th Ave | $1300 | 3 | 1 | 1080 | 0.9 mi |
12 | 4139 N 40th St | $1600 | 3 | 1 | 1100 | 1.4 mi |
13 | 2027 N 48th Ave | $1595 | 3 | 1 | 1316 | 1.4 mi |
14 | 4135 N 44th St | $1395 | 3 | 1 | 1098 | 1.4 mi |
15 | 2411 Emmet St | $1475 | 3 | 1 | 1282 | 2 mi |
16 | 3171 Sprague St | $1290 | 3 | 1 | 1100 | 1.5 mi |
17 | 4540 Nicholas St | $1190 | 3 | 1 | 1294 | 1.9 mi |
18 | 4930 Grant St | $1915 | 3 | 1 | 1100 | 1.7 mi |
19 | 4819 Manderson St | $1600 | 3 | 1 | 1335 | 1.6 mi |
20 | 3718 Grand Ave | $1295 | 3 | 1 | 1303 | 2.1 mi |
21 | 4035 Seward St | $1395 | 3 | 1 | 1420 | 1.3 mi |
22 | 2036 N 50th Ave | $1550 | 3 | 1 | 1368 | 1.9 mi |
23 | 4554 N 41st St | $1335 | 3 | 1 | 1061 | 1.8 mi |
24 | 3508 N 47th Ave | $1300 | 3 | 1 | 1428 | 1.3 mi |
25 | 4801 Fontenelle Blvd | $1500 | 3 | 1 | 1375 | 2 mi |