- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 15.79% first-year return on $27,279 initial cash invested.
Cash On Cash
15.79%
Cap Rate
10.41%
Rent
$1,531
Cashflow
$359
Rent Confidence: High
Annual
$18,372
Median
$1,495
Avg
$1,496
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 $1,531
Total Expenses $1,172
Mortgage P&I $691
Property Taxes $36
Home Insurance $46
PManagement $153
CapEx $77
Vacancy $92
Maintenance $77
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2418 Nw Esther Ave | $1650 | 4 | 2 | 2013 | 1.6 mi |
2 | 2615 Vinyard St NE | $1999 | 4 | 2 | 2060 | 2.4 mi |
3 | 2405 Gladstone Dr NE | $1695 | 4 | 2 | 2100 | 2.8 mi |
4 | 3107 Lewisburg Dr NW | $1665 | 4 | 2 | 1980 | 2.5 mi |
5 | 2721 Pinetree Ln NW | $1600 | 4 | 2 | 1870 | 1.8 mi |
6 | 2102 Sullivan Rd NW | $1395 | 4 | 2 | 1600 | 0.3 mi |
7 | 2611 Brett Dr NW | $1745 | 4 | 2 | 1897 | 2.7 mi |
8 | 6119 Trent Dr NW | $1425 | 4 | 2.5 | 2025 | 2.5 mi |
9 | 2503 Birchfield St NW | $1395 | 4 | 2 | 1620 | 1.2 mi |
10 | 3700 Timbercrest Dr NW | $1500 | 4 | 1.5 | 1800 | 1 mi |
11 | 4300 Force Dr NW | $1450 | 4 | 2 | 1484 | 0.3 mi |
12 | 3706 Timbercrest Dr NW | $1595 | 4 | 2 | 1512 | 1 mi |
13 | 6106 Pisgah Dr NW | $1495 | 4 | 1.5 | 1906 | 2.3 mi |
14 | 2108 Harris Rd NW | $1400 | 4 | 2 | 1408 | 0.4 mi |
15 | 201 Treymore Ave NW | $1395 | 4 | 1.5 | 1797 | 1.8 mi |
16 | 2105 Gilbreath Rd NW | $1600 | 4 | 1.5 | 1604 | 0.4 mi |
17 | 4102 Force Dr NW | $1195 | 4 | 1.5 | 1552 | 0.2 mi |
18 | 2504 Birchfield St NW | $1500 | 4 | 1.5 | 1680 | 1.2 mi |
19 | 326 S Plymouth Rd NW | $1500 | 4 | 2 | 1520 | 1.6 mi |
20 | 4729 Blue Haven Dr NW | $1400 | 4 | 2 | 1636 | 2.5 mi |
21 | 2616 Gamma Cir NW | $1400 | 4 | 2 | 1590 | 2.4 mi |
22 | 3058 Boswell Dr NW | $1400 | 4 | 2 | 1450 | 1.5 mi |
23 | 602 Glasgow Rd NW | $1500 | 4 | 2.5 | 1638 | 1.3 mi |
24 | 4806 Blue Haven Dr NW | $1300 | 4 | 2.5 | 1830 | 2.8 mi |
25 | 2512 Birchfield St NW | $1195 | 4 | 1.5 | 1600 | 1.3 mi |