- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 16.45% first-year return on $27,279 initial cash invested.
Cash On Cash
16.45%
Cap Rate
10.65%
Rent
$1,764
Cashflow
$374
Rent Confidence: High
Annual
$21,168
Median
$1,595
Avg
$1,760
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,279
Downpayment $25,980
Closing costs $1,299
Rehab $0
Furnishing $0
Cashflow
Total Income $1,764
Total Expenses $1,390
Mortgage P&I $691
Property Taxes $195
Home Insurance $46
PManagement $176
CapEx $88
Vacancy $106
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2607 Burger Ave | $1495 | 2 | 2 | 1110 | 1.1 mi |
2 | 2220 S Harwood St, Apt 203 | $2995 | 2 | 2 | 1296 | 2.2 mi |
3 | 1630 Stoneman St | $1700 | 2 | 1 | 1152 | 0.5 mi |
4 | 2220 S Harwood St, Apt 206 | $2650 | 2 | 2 | 1500 | 2.2 mi |
5 | 336 Ave H | $1699 | 2 | 1 | 1250 | 2.4 mi |
6 | 3275 Dallas Street-201 Dallas St | $1485 | 2 | 2 | 2.1 mi | |
7 | 3717 Myrtle St | $2499 | 2 | 1 | 1084 | 1.1 mi |
8 | 4502 Bradshaw St | $1200 | 2 | 2 | 900 | 2 mi |
9 | 3814 Wendelkin St | $1595 | 2 | 1 | 1550 | 0.3 mi |
10 | 510 Avenue I Unit A | $1495 | 2 | 1.5 | 1017 | 2.3 mi |
11 | 2411 Anderson St | $1650 | 2 | 2 | 800 | 1.4 mi |
12 | 3727 Spence St | $1300 | 3 | 2 | 1200 | 0.3 mi |
13 | 3116 South Blvd, Unit 3118 | $1500 | 2 | 2 | 850 | 2.2 mi |
14 | 3116 South Blvd, Unit 3116 | $1400 | 2 | 2 | 850 | 2.2 mi |
15 | 3455 Roberts Ave | $1595 | 2 | 1 | 1050 | 1.9 mi |
16 | 2526 Exline St | $2000 | 3 | 2 | 1251 | 0.9 mi |
17 | 2314 Dathe St | $1795 | 3 | 2 | 1200 | 0.8 mi |
18 | 3711 Octavia St | $1450 | 2 | 1 | 0.6 mi | |
19 | 2619 Stephenson Dr | $1900 | 3 | 2 | 1223 | 1.4 mi |
20 | 2230 Jordan St | $2300 | 3 | 2 | 1318 | 0.5 mi |
21 | 2926 Carpenter Ave | $1595 | 3 | 2 | 1232 | 1.6 mi |
22 | 2407 Bethurum Ave | $1545 | 3 | 2 | 1228 | 1.6 mi |
23 | 4423 Colonial Ave | $1950 | 3 | 2 | 1326 | 0.5 mi |
24 | 1225 Pennsylvania Ave | $1400 | 3 | 2 | 1183 | 1.1 mi |
25 | 2219 Jordan St | $1795 | 3 | 2 | 1138 | 0.5 mi |