- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 0.14% first-year return on $43,050 initial cash invested.
Cash On Cash
0.14%
Cap Rate
7%
Rent
$2,010
Cashflow
$5
Rent Confidence: High
Annual
$24,120
Median
$1,995
Avg
$2,033
Samples
25
Financing
Purchase Price $205k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $43,050
Downpayment 20% $41,000
Closing costs 1% $2,050
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,010
Total Expenses $2,005
Mortgage P&I 54% $1,091
Property Taxes 16% $320
Home Insurance 4% $72
PManagement 10% $201
CapEx 5% $100
Vacancy 6% $121
Maintenance 5% $100
Other 0% $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 5520 Lake Underhill Rd, Unit 102 | $1795 | 3 | 2 | 1050 | 0 mi |
2 | 5520 Lake Underhill Rd, Unit 305 | $1795 | 3 | 2 | 1050 | 0 mi |
3 | 5422 Lake Underhill Rd | $1795 | 3 | 2 | 996 | 0.2 mi |
4 | 5412 Hermosa St | $2200 | 3 | 2 | 1139 | 0.2 mi |
5 | 6336 Dogwood Dr | $1995 | 3 | 2 | 998 | 1.7 mi |
6 | 1412 S Oxalis Ave | $2200 | 3 | 2 | 1053 | 2 mi |
7 | 6159 Jibway Ct | $2200 | 3 | 2 | 1075 | 1.8 mi |
8 | 5819 La Costa Dr, Unit 106 | $1900 | 3 | 2 | 1125 | 1.2 mi |
9 | 612 El Vedado Ave | $1995 | 3 | 2 | 880 | 0.4 mi |
10 | 592 Santiago Ave | $2070 | 3 | 2 | 1199 | 0.7 mi |
11 | 1185 Soria Ave | $1750 | 3 | 2 | 1151 | 1.3 mi |
12 | 1450 Terre Cia Ave | $2185 | 3 | 2 | 1166 | 1.4 mi |
13 | 714 Kankakee Ln | $2250 | 3 | 2 | 1200 | 1.1 mi |
14 | 551 Hibiscus Pl | $1995 | 3 | 2 | 1201 | 1.4 mi |
15 | 715 Engel Dr | $1895 | 3 | 2 | 1212 | 1.4 mi |
16 | 5458 Wren St | $2340 | 3 | 2 | 1280 | 0.8 mi |
17 | 710 Gaston Foster Rd | $1900 | 3 | 2 | 1238 | 1.2 mi |
18 | 5323 Kalmia Dr | $1760 | 3 | 1 | 1012 | 0.6 mi |
19 | 5323 Kalmia Dr | $1870 | 3 | 1 | 1012 | 0.6 mi |
20 | 6046 Appian Way | $1899 | 3 | 2 | 1250 | 1.2 mi |
21 | 5520 Lido St | $1995 | 3 | 2 | 1292 | 1 mi |
22 | 450 Obispo Ave | $2600 | 3 | 2 | 1317 | 0.8 mi |
23 | 145 Verbena Dr | $2295 | 3 | 2 | 1370 | 0.3 mi |
24 | 4709 Rockledge Rd | $2400 | 3 | 2 | 1260 | 1.4 mi |
25 | 668 Bablonica Dr | $1750 | 3 | 2 | 1235 | 1.8 mi |
Projections