- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 3.1% first-year return on $39,060 initial cash invested.
Cash On Cash
3.1%
Cap Rate
7.59%
Rent
$1,698
Cashflow
$101
Rent Confidence: High
Annual
$20,376
Median
$1,695
Avg
$1,716
Samples
25
Financing
Purchase Price $186k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $39,060
Downpayment $37,200
Closing costs $1,860
Rehab $0
Furnishing $0
Cashflow
Total Income $1,698
Total Expenses $1,597
Mortgage P&I $990
Property Taxes $100
Home Insurance $65
PManagement $170
CapEx $85
Vacancy $102
Maintenance $85
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 4042 Ferrow St | $1800 | 3 | 1 | 960 | 0.1 mi |
2 | 4853 Lanette St | $1850 | 3 | 1 | 888 | 1.7 mi |
3 | 930 Aaron Ave | $1650 | 3 | 1 | 816 | 0.8 mi |
4 | 4058 Ferrow St | $1675 | 3 | 1 | 1023 | 0.1 mi |
5 | 363 Lionel Ave | $1750 | 3 | 1 | 920 | 2 mi |
6 | 451 Gilman Cir | $1625 | 3 | 1 | 836 | 1.6 mi |
7 | 1920 Attucks Ave | $1560 | 3 | 1 | 1020 | 0.7 mi |
8 | 4210 Gallimore St | $1750 | 3 | 1 | 1020 | 0.8 mi |
9 | 200 Fanfair Ave | $1600 | 3 | 1 | 941 | 2 mi |
10 | 4363 Lake Richmond Dr | $2000 | 3 | 1.5 | 910 | 1.3 mi |
11 | 4218 Booker St | $1550 | 3 | 1.5 | 984 | 0.3 mi |
12 | 411 Gilman Cir | $1695 | 3 | 1 | 1000 | 1.7 mi |
13 | 2183 Patterson Ave | $1625 | 3 | 1 | 1092 | 0.9 mi |
14 | 3337 Basie Pl | $1650 | 3 | 1 | 1052 | 1.5 mi |
15 | 1335 Lescot Ln | $1575 | 3 | 1 | 1049 | 1.6 mi |
16 | 2103 Patterson Ave | $1695 | 3 | 1 | 1125 | 0.8 mi |
17 | 4315 Cynthia St | $1695 | 3 | 1.5 | 919 | 2.1 mi |
18 | 4455 Wheatley St | $1695 | 3 | 1.5 | 1038 | 0.8 mi |
19 | 4442 Brooke St | $1730 | 3 | 2 | 918 | 1 mi |
20 | 4510 Banneka St | $2450 | 3 | 1.5 | 1035 | 1 mi |
21 | 3024 Herold Dr | $1399 | 3 | 1 | 1114 | 1.8 mi |
22 | 2216 Lake Sunset Dr | $1795 | 3 | 1 | 1103 | 2 mi |
23 | 4730 King Cole Blvd | $1750 | 3 | 1.5 | 1038 | 1.5 mi |
24 | 544 S Cottage Hill Rd | $1750 | 3 | 2 | 920 | 1.6 mi |
25 | 2151 S Ivey Ln | $1595 | 3 | 1.5 | 1080 | 1 mi |