- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.32% first-year return on $28,350 initial cash invested.
Cash On Cash
-4.32%
Cap Rate
5.99%
Rent
$1,142
Cashflow
-$102
Rent Confidence: High
Annual
$13,704
Median
$1,200
Avg
$1,142
Samples
25
Financing
Purchase Price $135k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $28,350
Downpayment $27,000
Closing costs $1,350
Rehab $0
Furnishing $0
Cashflow
Total Income $1,142
Total Expenses $1,244
Mortgage P&I $719
Property Taxes $181
Home Insurance $47
PManagement $114
CapEx $57
Vacancy $69
Maintenance $57
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 5374 N 29th St | $1250 | 2 | 1 | 980 | 1.5 mi |
2 | 2100 Ohio St | $950 | 2 | 1 | 972 | 2.4 mi |
3 | 4738 N 40th St | $1225 | 2 | 1 | 961 | 2.8 mi |
4 | 2817 Spaulding St | $1100 | 2 | 1 | 875 | 1.7 mi |
5 | 5411 N 24th St | $1300 | 2 | 1 | 816 | 0.8 mi |
6 | 4122 Saratoga St | $1225 | 2 | 1 | 950 | 3 mi |
7 | 2509 N 14th St | $1150 | 2 | 1 | 921 | 2.5 mi |
8 | 2516 N 18th St | $1300 | 2 | 1 | 902 | 2.4 mi |
9 | 2706 Crown Point Ave | $1100 | 2 | 1 | 840 | 1.5 mi |
10 | 2422 Himebaugh Ave, Unit 1 | $1000 | 2 | 1 | 814 | 1.1 mi |
11 | 2422 Himebaugh Ave | $900 | 2 | 1 | 814 | 1.1 mi |
12 | 1910 Binney St, Apt 3 | $990 | 2 | 1 | 850 | 2 mi |
13 | 3728 N 43rd St | $1200 | 2 | 1 | 932 | 3.4 mi |
14 | 2518 Emmet St | $990 | 2 | 1 | 1100 | 1.8 mi |
15 | 4004 N 26th St | $1200 | 2 | 1 | 800 | 1.4 mi |
16 | 4707 N 40th St | $1225 | 2 | 1 | 1048 | 2.8 mi |
17 | 4019 Pratt St | $1250 | 2 | 1 | 1020 | 3.2 mi |
18 | 4723 N 40th St | $1050 | 2 | 1 | 872 | 2.8 mi |
19 | 6005 N 30th St | $1295 | 2 | 1 | 1132 | 1.8 mi |
20 | 5502 N 28th Ave | $1000 | 2 | 1 | 1164 | 1.4 mi |
21 | 5817 N 27th Ave | $1300 | 2 | 1 | 780 | 1.4 mi |
22 | 2525 Himebaugh Ave | $1275 | 2 | 1 | 1193 | 1.2 mi |
23 | 3034 Belvedere Blvd | $1050 | 2 | 1 | 811 | 2 mi |
24 | 4011 Saratoga St | $1200 | 2 | 1 | 1100 | 2.8 mi |
25 | 3533 N 39th St | $1025 | 2 | 1 | 844 | 3 mi |