- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
Cash On Cash
999%
Cap Rate
999%
Rent
$2,837
Cashflow
$2,053
Rent Confidence: High
Annual
$34,044
Median
$2,775
Avg
$2,753
Samples
25
Financing
Purchase Price $0
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $0
Downpayment $0
Closing costs $0
Rehab $0
Furnishing $0
Cashflow
Total Income $2,837
Total Expenses $784
Property Taxes $0
Home Insurance $0
HOA $46
PManagement $284
CapEx $142
Vacancy $170
Maintenance $142
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3000 N Mountain Shadow Rd | $3800 | 3 | 3 | 2964 | 1.5 mi |
2 | 2456 N Bogus Basin Rd, Unit 2456 | $2775 | 3 | 3.5 | 2131 | 2.1 mi |
3 | 2674 W Neff St | $1750 | 3 | 2 | 2801 | 1.6 mi |
4 | 4606 N Torridon Way | $4600 | 4 | 4 | 3003 | 2.2 mi |
5 | 1705 N 17th St | $2995 | 3 | 3 | 2200 | 2.9 mi |
6 | 1707 N Harrison Blvd | $3200 | 3 | 2.5 | 2403 | 3 mi |
7 | 1006 N 31st St | $2595 | 3 | 4 | 1576 | 3.3 mi |
8 | 2800 N Bogus Basin Rd | $1475 | 1.9 mi | |||
9 | 1304 W Highland View Dr | $2695 | 3 | 2.5 | 2140 | 2 mi |
10 | 3721 W Catalpa Dr | $2595 | 3 | 3 | 1822 | 1.9 mi |
11 | 1907 N 22nd St | $3300 | 3 | 2 | 2450 | 2.6 mi |
12 | 540 E Balmoral Rd | $3495 | 4 | 3.5 | 2737 | 2.6 mi |
13 | 4971 N Collister Dr | $2395 | 3 | 3 | 1850 | 2.9 mi |
14 | 2248 W Hill Terrace Ln, Unit 1 | $2850 | 3 | 2.5 | 1904 | 1.8 mi |
15 | 2256 W Hill Terrace Ln | $2250 | 3 | 2.5 | 1904 | 1.7 mi |
16 | 2304 N 29th St | $2800 | 3 | 3 | 1706 | 2.3 mi |
17 | 2306 N 29th St | $2800 | 3 | 3 | 1685 | 2.3 mi |
18 | 5122 W Stoker Ln | $1413 | 3.2 mi | |||
19 | 4100 N Bodenheimer St | $2950 | 4 | 3 | 2700 | 1.8 mi |
20 | 1400 W Highland View Dr | $2450 | 3 | 2.5 | 1852 | 2 mi |
21 | 3313 W Dewey St | $2350 | 3 | 2.5 | 1868 | 2.8 mi |
22 | 2640 W Neff St | $3695 | 4 | 3 | 2477 | 1.6 mi |
23 | 4000 W Plum St | $2995 | 4 | 3 | 3074 | 2.7 mi |
24 | 2912 W Hill Rd | $2400 | 3 | 2 | 1824 | 1.5 mi |
25 | 2819 N Tamarack Dr | $2195 | 3 | 2 | 2046 | 2.7 mi |