- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 11.68% first-year return on $33,600 initial cash invested.
Cash On Cash
11.68%
Cap Rate
9.55%
Rent
$1,882
Cashflow
$327
Rent Confidence: High
Annual
$22,584
Median
$1,925
Avg
$1,927
Samples
25
Financing
Purchase Price $160k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $33,600
Downpayment $32,000
Closing costs $1,600
Rehab $0
Furnishing $0
Cashflow
Total Income $1,882
Total Expenses $1,555
Mortgage P&I $852
Property Taxes $158
Home Insurance $56
PManagement $188
CapEx $94
Vacancy $113
Maintenance $94
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3985 Casa Verde Dr | $1395 | 3 | 2 | 1144 | 0.2 mi |
2 | 3965 Casa Verde Dr | $1895 | 3 | 2.5 | 1268 | 0.2 mi |
3 | 4070 Old Fairburn Rd | $1360 | 3 | 2.5 | 1301 | 1 mi |
4 | 4001 Virginia Ave, Unit Jordanb | $2080 | 3 | 2.5 | 1369 | 0.5 mi |
5 | 4001 Virginia Ln, Unit Jordanb | $2080 | 3 | 2.5 | 1369 | 0.5 mi |
6 | 4678 Parkway Cir | $2079 | 3 | 2.5 | 1200 | 2.3 mi |
7 | 4001 Virginia Ave, Unit Stanley | $2205 | 3 | 2.5 | 1392 | 0.5 mi |
8 | 4001 Virginia Ln, Unit Stanley | $2201 | 3 | 2.5 | 1392 | 0.5 mi |
9 | 4001 Virginia Unit Stanley Ln, Fl Plan | $2250 | 3 | 2.5 | 1392 | 0.6 mi |
10 | 4694 Heath Ter | $1730 | 3 | 2 | 1397 | 2.2 mi |
11 | 140 Port Antonio Ct | $2020 | 3 | 2 | 1584 | 0.8 mi |
12 | 4673 Sedum Way | $1750 | 3 | 2 | 1400 | 2.2 mi |
13 | 4667 Mason Rd | $1930 | 3 | 2 | 1394 | 2.4 mi |
14 | 5051 Larkspur Ln | $2050 | 3 | 2 | 1403 | 2.2 mi |
15 | 325 Wolfcreek Cv | $1780 | 3 | 2 | 1416 | 2.2 mi |
16 | 4734 Heath Ter | $1880 | 3 | 2 | 1424 | 2.3 mi |
17 | 4890 Larkspur Ln | $1790 | 3 | 2 | 1492 | 2.3 mi |
18 | 3940 Thaxton Rd SW | $1925 | 3 | 2 | 1686 | 1 mi |
19 | 4872 Antelope Cv | $1745 | 3 | 2 | 1538 | 2 mi |
20 | 4558 Parkway Cir | $1800 | 3 | 2.5 | 1364 | 2 mi |
21 | 4893 Antelope Cv | $2255 | 3 | 2 | 1560 | 2 mi |
22 | 4548 Parkway Cir | $2050 | 3 | 2.5 | 1368 | 2 mi |
23 | 4857 W Park Cir | $1650 | 3 | 2.5 | 1364 | 2.3 mi |
24 | 3390 Fairburn Rd SW | $1150 | 1.9 mi | |||
25 | 3471 Jasmine Way SW | $3125 | 1.9 mi |