- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -0.54% first-year return on $35,490 initial cash invested.
Cash On Cash
-0.54%
Cap Rate
6.82%
Rent
$1,570
Cashflow
-$16
Rent Confidence: High
Annual
$18,840
Median
$1,525
Avg
$1,574
Samples
25
Financing
Purchase Price $169k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $35,490
Downpayment $33,800
Closing costs $1,690
Rehab $0
Furnishing $0
Cashflow
Total Income $1,570
Total Expenses $1,586
Mortgage P&I $899
Property Taxes $221
Home Insurance $59
PManagement $157
CapEx $78
Vacancy $94
Maintenance $78
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3608 S Marsalis Ave | $1350 | 2 | 1 | 907 | 0.7 mi |
2 | 2842 Harlandale Ave | $1350 | 2 | 1 | 960 | 1.9 mi |
3 | 3042 Britton Dr | $1500 | 2 | 1 | 1032 | 1.8 mi |
4 | 4612 Malden Ln | $1850 | 2 | 1 | 1124 | 0.8 mi |
5 | 2814 Grayson Dr | $1700 | 2 | 1 | 987 | 3 mi |
6 | 3314 Maryland Ave | $1460 | 2 | 1 | 855 | 1.1 mi |
7 | 1219 E Woodin Blvd | $1375 | 2 | 1 | 984 | 3.2 mi |
8 | 3330 Utah Ave | $1250 | 2 | 1 | 792 | 1 mi |
9 | 2415 Idaho Ave | $1790 | 2 | 1 | 1096 | 2.7 mi |
10 | 3299 S Polk St | $1200 | 2 | 1 | 860 | 2.9 mi |
11 | 2528 Lea Crest Dr | $1250 | 2 | 1 | 840 | 2.9 mi |
12 | 1614 Mentor Ave | $1695 | 2 | 1 | 720 | 1.2 mi |
13 | 3042 O Bannon Dr | $1550 | 2 | 1 | 816 | 2.8 mi |
14 | 2636 Volga Ave | $1300 | 2 | 1 | 828 | 3.1 mi |
15 | 2644 Kathleen Ave | $1525 | 2 | 1 | 828 | 3.1 mi |
16 | 2654 Volga Ave | $1700 | 2 | 1 | 828 | 3.2 mi |
17 | 2844 Toluca Ave | $1500 | 2 | 1 | 774 | 2.3 mi |
18 | 2603 Volga Ave | $1400 | 2 | 1 | 812 | 3 mi |
19 | 103 Terrace Dr, Unit 103 | $1600 | 2 | 1 | 780 | 2.6 mi |
20 | 1540 E Ann Arbor Ave | $1800 | 2 | 2 | 1096 | 1.1 mi |
21 | 3846 Sonora Ave | $1850 | 2 | 2 | 1050 | 1.8 mi |
22 | 2930 Shadow Wood Dr | $1650 | 2 | 1 | 2.9 mi | |
23 | 4411 Utah Ave | $1495 | 3 | 1 | 1026 | 0.6 mi |
24 | 4003 Vanette Ln | $2500 | 2 | 2 | 0.6 mi | |
25 | 3138 Seevers Ave | $1700 | 3 | 1 | 980 | 1.6 mi |