- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 7.61% first-year return on $36,750 initial cash invested.
Cash On Cash
7.61%
Cap Rate
8.61%
Rent
$1,829
Cashflow
$233
Rent Confidence: High
Annual
$21,948
Median
$1,750
Avg
$1,830
Samples
25
Financing
Purchase Price $175k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $36,750
Downpayment $35,000
Closing costs $1,750
Rehab $0
Furnishing $0
Cashflow
Total Income $1,829
Total Expenses $1,596
Mortgage P&I $931
Property Taxes $129
Home Insurance $61
PManagement $183
CapEx $91
Vacancy $110
Maintenance $91
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 4244 Lenox Blvd | $1750 | 3 | 2 | 1054 | 0.1 mi |
2 | 4513 Cepeda St | $1745 | 3 | 2 | 1049 | 0.7 mi |
3 | 2178 Liston Ct | $1870 | 3 | 2 | 1035 | 1.2 mi |
4 | 4218 Booker St | $1550 | 3 | 1.5 | 984 | 0.3 mi |
5 | 1862 Gammon Ln | $1850 | 3 | 2 | 1076 | 0.8 mi |
6 | 1410 Heber Cir | $2025 | 3 | 2 | 1092 | 0.9 mi |
7 | 4442 Brooke St | $1730 | 3 | 2 | 918 | 1.2 mi |
8 | 4227 Solomon Dr | $1650 | 3 | 2 | 1074 | 1.4 mi |
9 | 4237 Schank Ct | $1695 | 3 | 2 | 1074 | 1.4 mi |
10 | 5254 Lanette St | $1750 | 3 | 2 | 1070 | 1.7 mi |
11 | 544 S Cottage Hill Rd | $1750 | 3 | 2 | 920 | 1.7 mi |
12 | 4503 Kirkland Blvd | $1675 | 3 | 2 | 1104 | 1.3 mi |
13 | 1832 Horne Ave | $1745 | 3 | 2 | 1151 | 0.8 mi |
14 | 4455 Wheatley St | $1695 | 3 | 1.5 | 1038 | 0.8 mi |
15 | 4510 Banneka St | $2450 | 3 | 1.5 | 1035 | 1 mi |
16 | 913 Bethune Dr | $1995 | 3 | 2 | 1138 | 1.2 mi |
17 | 4571 Elmira Pl | $1900 | 3 | 2 | 1109 | 1.6 mi |
18 | 1105 Poppy Ave | $2000 | 3 | 1.5 | 1011 | 1.6 mi |
19 | 2449 Ravenall Ave | $1895 | 3 | 2 | 1136 | 1.6 mi |
20 | 4730 King Cole Blvd | $1750 | 3 | 1.5 | 1038 | 1.4 mi |
21 | 4712 Pleasant Valley Ct | $1850 | 3 | 2 | 1200 | 1 mi |
22 | 4125 Raleigh St | $1890 | 3 | 2 | 1279 | 0.3 mi |
23 | 1894 Aaron Ave | $1845 | 3 | 2 | 1220 | 0.9 mi |
24 | 4700 Imogene Ct | $2100 | 3 | 2 | 1226 | 1 mi |
25 | 2151 S Ivey Ln | $1595 | 3 | 1.5 | 1080 | 1.2 mi |