- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -8.61% first-year return on $49,350 initial cash invested.
Cash On Cash
-8.61%
Cap Rate
4.96%
Rent
$1,480
Cashflow
-$354
Rent Confidence: High
Annual
$17,760
Median
$1,500
Avg
$1,480
Samples
25
Financing
Purchase Price $235k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $49,350
Downpayment $47,000
Closing costs $2,350
Rehab $0
Furnishing $0
Cashflow
Total Income $1,480
Total Expenses $1,834
Mortgage P&I $1,251
Property Taxes $116
Home Insurance $82
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 | 600 Blackmon St | $1100 | 3 | 1 | 1005 | 0.2 mi |
2 | 4721 Morgan St | $1165 | 3 | 1 | 1005 | 0.4 mi |
3 | 4332 Welling Ave | $1500 | 3 | 1 | 1000 | 0.4 mi |
4 | 4164 Welling Ave | $1325 | 3 | 1 | 1014 | 0.7 mi |
5 | 4117 Gossett Ave | $1500 | 3 | 1 | 1000 | 0.5 mi |
6 | 322 S Ramsey St | $1550 | 3 | 1 | 1060 | 0.2 mi |
7 | 505 Sinclair St | $1435 | 3 | 1 | 1048 | 0.4 mi |
8 | 520 Porter St | $1600 | 3 | 1 | 1056 | 0.4 mi |
9 | 4322 Tillman Rd | $1610 | 3 | 1 | 1042 | 0.6 mi |
10 | 4322 Tillman Rd, Unit 1 | $1610 | 3 | 1 | 1042 | 0.6 mi |
11 | 4148 Welling Ave | $1500 | 3 | 1 | 978 | 0.8 mi |
12 | 4714 Ridgeley Dr | $1550 | 3 | 1 | 1088 | 0.3 mi |
13 | 4400 Welling Ave | $1395 | 3 | 1 | 950 | 0.4 mi |
14 | 1409 Weststone Dr | $1465 | 3 | 1 | 1028 | 1.2 mi |
15 | 641 Reeves Ct | $1475 | 3 | 1 | 1068 | 0.7 mi |
16 | 4200 Rochelle Ln | $1395 | 3 | 1 | 1077 | 0.6 mi |
17 | 4318 Toluca Pl | $1990 | 3 | 1 | 1100 | 0.4 mi |
18 | 4929 Winchester St | $1440 | 3 | 1 | 950 | 0.6 mi |
19 | 4953 Winchester St | $1545 | 3 | 1 | 950 | 0.7 mi |
20 | 4006 Tillman Rd | $1490 | 3 | 1 | 975 | 1.1 mi |
21 | 1019 Bramble Pl | $1575 | 3 | 1 | 1000 | 1.5 mi |
22 | 918 Davenport St | $1595 | 3 | 1 | 1020 | 1.6 mi |
23 | 4645 Brooktree Dr | $1300 | 3 | 1 | 1028 | 1.6 mi |
24 | 3905 Tillman Rd | $1500 | 3 | 1 | 980 | 1.3 mi |
25 | 4927 Morgan St | $1395 | 3 | 1 | 925 | 0.6 mi |