- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -10.57% first-year return on $62,790 initial cash invested.
Cash On Cash
-10.57%
Cap Rate
4.49%
Rent
$1,636
Cashflow
-$553
Rent Confidence: High
Annual
$19,632
Median
$1,645
Avg
$1,636
Samples
25
Financing
Purchase Price $299k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $62,790
Downpayment $59,800
Closing costs $2,990
Rehab $0
Furnishing $0
Cashflow
Total Income $1,636
Total Expenses $2,189
Mortgage P&I $1,591
Property Taxes $67
Home Insurance $105
PManagement $164
CapEx $82
Vacancy $98
Maintenance $82
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 4101 W Flower St | $1799 | 3 | 2 | 1170 | 0.2 mi |
2 | 3840 N 43rd Ave, Apt 51 | $1099 | 3 | 2 | 1243 | 0.7 mi |
3 | 3840 N 43rd Ave, Apt 58 | $1095 | 3 | 2 | 1243 | 0.8 mi |
4 | 3712 W Thomas Rd | $1645 | 3 | 2 | 1215 | 1.1 mi |
5 | 4123 W Vernon Ave | $1795 | 3 | 2 | 1167 | 1.5 mi |
6 | 4437 W Avalon Dr | $1510 | 3 | 2 | 1308 | 0.7 mi |
7 | 5034 W Edgemont Ave, Unit 3650 | $1800 | 3 | 2 | 1217 | 1.8 mi |
8 | 2688 N 43rd Ave Apt D | $1450 | 3 | 2 | 1120 | 1.1 mi |
9 | 5028 W Roanoke Ave | $1695 | 3 | 2 | 1226 | 1.8 mi |
10 | 2670 N 43rd Ave, Unit 20D | $1250 | 3 | 2 | 1106 | 1 mi |
11 | 2646 N 43rd Ave Apt D | $2295 | 3 | 2 | 1106 | 1 mi |
12 | 2688 N 43rd Ave, Unit 29D | $2000 | 3 | 2 | 1106 | 1 mi |
13 | 2672 N 43rd Ave Apt D | $2000 | 3 | 2 | 1106 | 1 mi |
14 | 2806 N 43rd Ave Apt D | $2000 | 3 | 2 | 1106 | 1.1 mi |
15 | 2808 N 43rd Ave, Unit 38D | $1250 | 3 | 2 | 1106 | 1.1 mi |
16 | 3634 W Granada Rd | $1795 | 3 | 2 | 1208 | 2.2 mi |
17 | 2236 N 47th Ave | $1780 | 3 | 2 | 1164 | 1.9 mi |
18 | 2694 N 43rd Ave | $1390 | 3 | 2 | 1100 | 1.1 mi |
19 | 2627 N 45th Ave | $1500 | 3 | 2 | 1096 | 1.1 mi |
20 | 2955 N 47th Dr | $1599 | 3 | 2 | 1305 | 1.2 mi |
21 | 3735 W Verde Ln | $1850 | 3 | 2 | 1324 | 1 mi |
22 | 1819 N 47th Dr | $1595 | 3 | 2 | 1188 | 2.3 mi |
23 | 4208 W Earll Dr | $1890 | 3 | 2 | 1030 | 0.3 mi |
24 | 4609 W Mitchell Dr | $1525 | 3 | 2 | 1063 | 0.9 mi |
25 | 3840 N 43rd Ave, Apt 53 | $1295 | 3 | 1.5 | 1243 | 0.7 mi |