- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -7.27% first-year return on $46,200 initial cash invested.
Cash On Cash
-7.27%
Cap Rate
5.26%
Rent
$1,476
Cashflow
-$280
Rent Confidence: High
Annual
$17,712
Median
$1,500
Avg
$1,477
Samples
25
Financing
Purchase Price $220k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $46,200
Downpayment $44,000
Closing costs $2,200
Rehab $0
Furnishing $0
Cashflow
Total Income $1,476
Total Expenses $1,756
Mortgage P&I $1,171
Property Taxes $123
Home Insurance $77
PManagement $148
CapEx $74
Vacancy $89
Maintenance $74
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 4164 Welling Ave | $1325 | 3 | 1 | 1014 | 0.1 mi |
2 | 4332 Welling Ave | $1500 | 3 | 1 | 1000 | 0.2 mi |
3 | 4322 Tillman Rd | $1610 | 3 | 1 | 1042 | 0.2 mi |
4 | 4322 Tillman Rd, Unit 1 | $1610 | 3 | 1 | 1042 | 0.2 mi |
5 | 641 Reeves Ct | $1475 | 3 | 1 | 1068 | 0.1 mi |
6 | 4148 Welling Ave | $1500 | 3 | 1 | 978 | 0.2 mi |
7 | 4117 Gossett Ave | $1500 | 3 | 1 | 1000 | 0.5 mi |
8 | 600 Blackmon St | $1100 | 3 | 1 | 1005 | 0.6 mi |
9 | 4200 Rochelle Ln | $1395 | 3 | 1 | 1077 | 0.1 mi |
10 | 918 Davenport St | $1595 | 3 | 1 | 1020 | 1.1 mi |
11 | 322 S Ramsey St | $1550 | 3 | 1 | 1060 | 0.6 mi |
12 | 4721 Morgan St | $1165 | 3 | 1 | 1005 | 1 mi |
13 | 3909 Barlowe Rd | $1395 | 3 | 1 | 1060 | 0.7 mi |
14 | 3905 Tillman Rd | $1500 | 3 | 1 | 980 | 0.7 mi |
15 | 4400 Welling Ave | $1395 | 3 | 1 | 950 | 0.3 mi |
16 | 520 Porter St | $1550 | 3 | 1 | 1056 | 1 mi |
17 | 4714 Ridgeley Dr | $1550 | 3 | 1 | 1088 | 0.9 mi |
18 | 4136 Tillman Rd | $1350 | 3 | 1 | 1146 | 0.3 mi |
19 | 312 N Linwood Ave | $1459 | 3 | 1 | 960 | 1.1 mi |
20 | 4318 Toluca Pl | $1990 | 3 | 1 | 1100 | 1 mi |
21 | 4929 Winchester St | $1440 | 3 | 1 | 950 | 1.2 mi |
22 | 4908 Winchester St | $1495 | 3 | 1 | 1110 | 1.1 mi |
23 | 4953 Winchester St | $1545 | 3 | 1 | 950 | 1.3 mi |
24 | 4927 Morgan St | $1395 | 3 | 1 | 925 | 1.2 mi |
25 | 131 Goff St | $1525 | 3 | 1 | 882 | 0.5 mi |