- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 1.37% first-year return on $31,500 initial cash invested.
Cash On Cash
1.37%
Cap Rate
7.22%
Rent
$1,370
Cashflow
$36
Rent Confidence: High
Annual
$16,440
Median
$1,350
Avg
$1,370
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment $30,000
Closing costs $1,500
Rehab $0
Furnishing $0
Cashflow
Total Income $1,370
Total Expenses $1,334
Mortgage P&I $798
Property Taxes $129
Home Insurance $52
PManagement $137
CapEx $68
Vacancy $82
Maintenance $68
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 4801 Fontenelle Blvd | $1325 | 3 | 1 | 1375 | 0.7 mi |
2 | 3508 N 47th Ave | $1300 | 3 | 1 | 1428 | 1.5 mi |
3 | 2883 Camden Ave | $1200 | 3 | 1 | 1400 | 1.5 mi |
4 | 3416 N 44th Ave | $995 | 3 | 1 | 1500 | 1.2 mi |
5 | 5317 N 47th St | $1800 | 3 | 1 | 1500 | 1.5 mi |
6 | 4819 Manderson St | $1600 | 3 | 1 | 1335 | 1.5 mi |
7 | 3427 N 45th St | $1350 | 3 | 1 | 1288 | 1.2 mi |
8 | 3511 N 44th Ave | $1100 | 3 | 1 | 1265 | 1.1 mi |
9 | 3743 N 36th Ave | $1295 | 3 | 1 | 1200 | 0.6 mi |
10 | 2720 N 45th St | $1650 | 3 | 1 | 1534 | 1.9 mi |
11 | 4322 N 39th St | $980 | 3 | 1 | 1142 | 0.1 mi |
12 | 4657 Camden Ave | $1500 | 3 | 1 | 1250 | 1.4 mi |
13 | 2411 Emmet St | $1475 | 3 | 1 | 1282 | 2.2 mi |
14 | 4102 N 40th Ave | $1800 | 3 | 2 | 1432 | 0.4 mi |
15 | 4139 N 40th St | $1600 | 3 | 1 | 1100 | 0.2 mi |
16 | 4327 N 55th Ave | $1400 | 3 | 1 | 1300 | 2.4 mi |
17 | 2601 Bristol St | $1550 | 3 | 1 | 1264 | 2 mi |
18 | 3516 N 47th Ave | $1595 | 3 | 1 | 1200 | 1.5 mi |
19 | 5105 N 36th St | $1300 | 3 | 1.5 | 1284 | 0.8 mi |
20 | 5373 N 29th St | $1200 | 3 | 1 | 1218 | 1.7 mi |
21 | 4135 N 44th St | $1395 | 3 | 1 | 1098 | 0.6 mi |
22 | 4921 N 34th Ave | $1250 | 3 | 2 | 1400 | 0.8 mi |
23 | 3163 Meredith Ave | $1295 | 3 | 2 | 1407 | 0.9 mi |
24 | 4916 N 34th Ave | $1350 | 3 | 1 | 1092 | 0.8 mi |
25 | 4723 N 37th St | $950 | 3 | 1 | 0.4 mi |