- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -13.05% first-year return on $52,500 initial cash invested.
Cash On Cash
-13.05%
Cap Rate
4.15%
Rent
$2,071
Cashflow
-$571
Rent Confidence: High
Annual
$24,852
Median
$2,100
Avg
$2,071
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,500
Downpayment $50,000
Closing costs $2,500
Rehab $0
Furnishing $0
Cashflow
Total Income $2,071
Total Expenses $2,642
Mortgage P&I $1,331
Property Taxes $684
Home Insurance $88
PManagement $207
CapEx $104
Vacancy $124
Maintenance $104
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 4713 Peach Grove Rd | $2000 | 3 | 2 | 1316 | 0.2 mi |
2 | 5600 Meadow Crst | $2250 | 3 | 2 | 1296 | 0.4 mi |
3 | 5507 Fence Row | $2100 | 3 | 2 | 1325 | 0.1 mi |
4 | 5802 Spring Meadow Rd | $1850 | 3 | 2 | 1332 | 0.2 mi |
5 | 4813 Brook Creek Cv | $1800 | 3 | 2 | 1198 | 0.2 mi |
6 | 4801 Cottonwood St | $2250 | 3 | 2 | 1183 | 0.1 mi |
7 | 5607 China Berry Rd | $2100 | 3 | 2 | 1216 | 0.5 mi |
8 | 5305 Viewpoint Dr | $2250 | 3 | 2 | 1328 | 0.5 mi |
9 | 5506 Apple Orchard Ln | $2275 | 3 | 2 | 1343 | 0.5 mi |
10 | 4616 Franklin Park Dr | $2300 | 3 | 2 | 1308 | 1 mi |
11 | 5703 Teri Rd | $2095 | 3 | 2 | 1372 | 0.3 mi |
12 | 4606 Franklin Park Dr | $2200 | 3 | 2 | 1231 | 1 mi |
13 | 5100 Galen Ct | $1850 | 3 | 2 | 1227 | 1.1 mi |
14 | 5701 Lark Creek Dr | $1850 | 3 | 2 | 1149 | 0.2 mi |
15 | 2505 Chaparral Trl | $1695 | 3 | 2 | 1284 | 1.6 mi |
16 | 4702 Crest Oak Dr, Unit A | $2300 | 3 | 2 | 1132 | 0.3 mi |
17 | 4601 E Saint Elmo Rd | $1432 | 3 | 2 | 1180 | 1.1 mi |
18 | 2302 Sorret Tree Ct | $2375 | 3 | 2 | 1300 | 1.9 mi |
19 | 4802 Brook Creek Cv | $1900 | 3 | 2 | 1100 | 0.2 mi |
20 | 4613 Cedargrove Dr | $2350 | 3 | 2 | 1164 | 1 mi |
21 | 5401 Hickory Dr | $1850 | 3 | 2 | 1140 | 0.7 mi |
22 | 5711 China Berry Rd | $2200 | 3 | 2.5 | 1286 | 0.5 mi |
23 | 5500 Ferret Path | $2200 | 3 | 2 | 1167 | 1.2 mi |
24 | 4408 Button Bend Cir | $1995 | 3 | 2 | 1171 | 1.2 mi |
25 | 5319 Hickory Dr | $2300 | 3 | 2.5 | 1250 | 0.7 mi |