- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -3.68% first-year return on $53,550 initial cash invested.
Cash On Cash
-3.68%
Cap Rate
6.07%
Rent
$1,920
Cashflow
-$164
Rent Confidence: High
Annual
$23,040
Median
$1,900
Avg
$1,921
Samples
25
Financing
Purchase Price $255k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $53,550
Downpayment $51,000
Closing costs $2,550
Rehab $0
Furnishing $0
Cashflow
Total Income $1,920
Total Expenses $2,084
Mortgage P&I $1,357
Property Taxes $126
Home Insurance $89
HOA $13
PManagement $192
CapEx $96
Vacancy $115
Maintenance $96
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 605 N Stonegate Ct | $1785 | 3 | 2 | 1151 | 0.1 mi |
2 | 4292 Laurenwood Dr | $1595 | 3 | 2 | 1131 | 0.2 mi |
3 | 4328 Mystic Valley Ct | $2000 | 3 | 2 | 1165 | 0.1 mi |
4 | 4229 Laurenwood Dr | $2000 | 3 | 2 | 1114 | 0.3 mi |
5 | 1408 Chutney Ct | $1900 | 3 | 2 | 1132 | 0.6 mi |
6 | 4721 Greystone St | $1845 | 3 | 2 | 1100 | 0.4 mi |
7 | 4936 Peppertree Dr | $2025 | 3 | 2 | 1122 | 0.8 mi |
8 | 4936 Peppertree Dr | $2025 | 3 | 2 | 1122 | 0.8 mi |
9 | 4013 Pepperwood Dr | $1999 | 3 | 2 | 1211 | 0.2 mi |
10 | 3917 Pepperwood Dr | $1845 | 3 | 2 | 1098 | 0.5 mi |
11 | 3917 Pepperwood Dr | $1845 | 3 | 2 | 1098 | 0.5 mi |
12 | 4884 Peppertree Dr | $1845 | 3 | 2 | 1100 | 0.6 mi |
13 | 4836 Peppertree Dr | $1925 | 3 | 2 | 1204 | 0.4 mi |
14 | 4440 Lavergne Couchville Pike | $2085 | 3 | 2 | 1174 | 0.8 mi |
15 | 4440 Lavergne Couchville Pike | $1870 | 3 | 2 | 1174 | 0.8 mi |
16 | 1908 Treeview Ct | $1835 | 3 | 2 | 1200 | 0.6 mi |
17 | 3404 Snowglade Gap | $1765 | 3 | 2 | 1167 | 1.2 mi |
18 | 3957 Pepperwood Dr | $1850 | 3 | 2 | 1247 | 0.3 mi |
19 | 813 Thomas Bay Ct | $1800 | 3 | 2 | 1215 | 0.8 mi |
20 | 616 Big Riv, Run | $1770 | 3 | 2 | 1214 | 1 mi |
21 | 6605 Shadyview Dr | $2070 | 3 | 2 | 1232 | 1.1 mi |
22 | 1848 Lakewood Village Dr | $2030 | 3 | 2 | 1251 | 1 mi |
23 | 116 Firelight Ct | $2105 | 3 | 2 | 1232 | 1.2 mi |
24 | 2604 Weatherford St | $2300 | 3 | 2 | 1200 | 1.7 mi |
25 | 6620 Shadyview Dr | $1915 | 3 | 2 | 1253 | 1.1 mi |