- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -10.15% first-year return on $59,829 initial cash invested.
Cash On Cash
-10.15%
Cap Rate
4.63%
Rent
$1,782
Cashflow
-$506
Rent Confidence: High
Annual
$21,384
Median
$1,740
Avg
$1,781
Samples
25
Financing
Purchase Price $285k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $59,829
Downpayment $56,980
Closing costs $2,849
Rehab $0
Furnishing $0
Cashflow
Total Income $1,782
Total Expenses $2,288
Mortgage P&I $1,516
Property Taxes $187
Home Insurance $100
HOA $22
PManagement $178
CapEx $89
Vacancy $107
Maintenance $89
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 4317 Haverty Dr | $1795 | 3 | 3 | 1345 | 0.1 mi |
2 | 4636 Queen Pierrette St | $1829 | 3 | 3 | 1432 | 0.5 mi |
3 | 4325 Haverty Dr | $1625 | 3 | 2.5 | 1350 | 0.1 mi |
4 | 4349 Haverty Dr | $1820 | 3 | 2.5 | 1352 | 0.1 mi |
5 | 4761 Queen Pierrette St | $1865 | 3 | 2.5 | 1334 | 0.6 mi |
6 | 3911 Volkswalk Pl | $2850 | 3 | 2.5 | 1330 | 1 mi |
7 | 5517 Landreaux Dr | $1695 | 3 | 2.5 | 1434 | 0.3 mi |
8 | 4512 Queen Pierrette St | $1825 | 3 | 3 | 1601 | 0.3 mi |
9 | 3853 Volkswalk Pl | $1650 | 3 | 2.5 | 1373 | 1 mi |
10 | 4426 Lord Joseph Ct | $1695 | 3 | 3 | 1573 | 0.8 mi |
11 | 3913 Volkswalk Pl | $1595 | 3 | 2.5 | 1300 | 1 mi |
12 | 4309 Haverty Dr | $1740 | 3 | 2.5 | 1488 | 0.1 mi |
13 | 5709 Bryanstone Pl | $1349 | 3 | 2.5 | 1276 | 0.8 mi |
14 | 5319 Landreaux Dr | $1795 | 3 | 2.5 | 1536 | 0.1 mi |
15 | 5516 Skylock Dr | $1485 | 3 | 2 | 1310 | 0.3 mi |
16 | 4012 Mindspring Dr | $1730 | 3 | 2 | 1319 | 0.4 mi |
17 | 4013 Scofield Dr | $1720 | 3 | 2 | 1325 | 0.6 mi |
18 | 4725 Queen Pierrette St | $1600 | 3 | 2 | 1300 | 0.5 mi |
19 | 4737 Queen Pierrette St | $1675 | 3 | 2 | 1300 | 0.6 mi |
20 | 4773 Lord Fogelman Way | $1700 | 3 | 2.5 | 1573 | 0.5 mi |
21 | 4424 Lord Joseph Ct | $1745 | 3 | 2.5 | 1549 | 0.8 mi |
22 | 4721 Lord Fogelman Way | $1799 | 3 | 2.5 | 1600 | 0.4 mi |
23 | 4733 Lord Fogelman Way | $1895 | 3 | 2.5 | 1601 | 0.4 mi |
24 | 5344 Carnelian Dr | $2035 | 3 | 2.5 | 1585 | 0.6 mi |
25 | 5516 Landreaux Dr | $2025 | 3 | 3 | 1850 | 0.3 mi |