- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 26.29% first-year return on $24,150 initial cash invested.
Cash On Cash
26.29%
Cap Rate
12.78%
Rent
$1,682
Cashflow
$529
Rent Confidence: High
Annual
$20,184
Median
$1,625
Avg
$1,683
Samples
25
Financing
Purchase Price $115k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $24,150
Downpayment $23,000
Closing costs $1,150
Rehab $0
Furnishing $0
Cashflow
Total Income $1,682
Total Expenses $1,153
Mortgage P&I $612
Property Taxes $64
Home Insurance $40
PManagement $168
CapEx $84
Vacancy $101
Maintenance $84
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 211 W 55th St | $1700 | 3 | 1 | 977 | 0.9 mi |
2 | 1000 W 53rd St, Unit Upper | $1600 | 3 | 1 | 1025 | 1.2 mi |
3 | 1000 W 53rd St | $1600 | 3 | 1 | 1025 | 1.2 mi |
4 | 5007 Meding St | $1495 | 3 | 1 | 864 | 0.2 mi |
5 | 920 W Victory Dr | $1750 | 3 | 1 | 972 | 2.1 mi |
6 | 1016 W 42nd St | $1450 | 3 | 1 | 1008 | 2.2 mi |
7 | 923 W 46th St | $2050 | 3 | 1 | 1056 | 1.8 mi |
8 | 607 W 44th St, Unit Upper | $1400 | 3 | 1 | 1050 | 1.9 mi |
9 | 914 W 42nd St | $1595 | 3 | 1 | 1056 | 2.2 mi |
10 | 210A W 58th St | $1625 | 3 | 1 | 1200 | 0.7 mi |
11 | 119 E 60th St | $1500 | 3 | 1 | 800 | 1 mi |
12 | 4205 Campbell St | $1825 | 3 | 1 | 1116 | 2.3 mi |
13 | 121 W 57th St | $1800 | 3 | 2 | 942 | 0.8 mi |
14 | 25 W 54th St | $2200 | 3 | 2 | 1000 | 1.1 mi |
15 | 5527 Montgomery St, Unit 8570 | $950 | 3 | 2 | 1000 | 1.1 mi |
16 | 601 W 54th St | $1175 | 3 | 1 | 0.9 mi | |
17 | 2914 Bulloch St | $1495 | 3 | 1 | 1212 | 1.8 mi |
18 | 203 E 58th St | $1975 | 3 | 1 | 1.2 mi | |
19 | 408 W 63rd St | $1375 | 3 | 1.5 | 1248 | 0.3 mi |
20 | 219 E 56th St | $1725 | 3 | 1 | 1.4 mi | |
21 | 920 W 51st St | $2000 | 3 | 2 | 1030 | 1.4 mi |
22 | 220 E 53rd St | $2200 | 3 | 1 | 1288 | 1.6 mi |
23 | 1025 W 47th St | $1750 | 3 | 1 | 1.7 mi | |
24 | 123 W 55th St | $2250 | 3 | 1 | 1400 | 1 mi |
25 | 910 W Victory Vic Dr W, Unit 910 | $1600 | 3 | 2 | 1019 | 2 mi |