- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 0.84% first-year return on $31,479 initial cash invested.
Cash On Cash
0.84%
Cap Rate
7.07%
Rent
$1,263
Cashflow
$22
Rent Confidence: High
Annual
$15,156
Median
$1,250
Avg
$1,263
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,479
Downpayment $29,980
Closing costs $1,499
Rehab $0
Furnishing $0
Cashflow
Total Income $1,263
Total Expenses $1,241
Mortgage P&I $798
Property Taxes $63
Home Insurance $52
PManagement $126
CapEx $63
Vacancy $76
Maintenance $63
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 500 E Whittington St | $1200 | 3 | 1 | 1000 | 0 mi |
2 | 1004 Caldwell St | $1390 | 3 | 1 | 0.1 mi | |
3 | 1113 Bellevue St | $1000 | 3 | 1 | 1076 | 0.2 mi |
4 | 600 Tuscaloosa St | $1195 | 3 | 1 | 0.2 mi | |
5 | 1110 Caldwell St | $950 | 3 | 1 | 911 | 0.3 mi |
6 | 1204 Vance St | $1200 | 3 | 1 | 1000 | 0.4 mi |
7 | 1216 Vance St | $1350 | 3 | 1 | 1000 | 0.5 mi |
8 | 912 Sevier St | $950 | 3 | 1 | 0.6 mi | |
9 | 810 E Bragg St, Apt A | $1600 | 3 | 1 | 0.7 mi | |
10 | 810 E Bragg St, Apt D | $1600 | 3 | 1 | 0.8 mi | |
11 | 802 810 East Bragg St, Unit 810B | $1400 | 3 | 1 | 0.7 mi | |
12 | 1409 Caldwell St | $1295 | 3 | 1 | 900 | 0.8 mi |
13 | 1822 Larkin St | $1395 | 3 | 1 | 1000 | 1.1 mi |
14 | 906 Dillard St | $1200 | 3 | 1 | 1.6 mi | |
15 | 810 Dillard St | $1325 | 3 | 1 | 1100 | 1.6 mi |
16 | 127 Lawrence St | $1350 | 3 | 1 | 900 | 1.7 mi |
17 | 704 Dewitt St | $995 | 3 | 1 | 747 | 1.7 mi |
18 | 5 Ross Ct | $1350 | 3 | 1 | 1.7 mi | |
19 | 704 Dewitt St, # 27 | $995 | 3 | 1 | 747 | 1.7 mi |
20 | 828 Silver Ave | $1600 | 3 | 1 | 1500 | 1.7 mi |
21 | 515 W Terrell St, Unit 1 | $1250 | 3 | 1 | 900 | 1.8 mi |
22 | 515 W Terrell St | $1250 | 3 | 1 | 900 | 1.8 mi |
23 | 1104 Gregory St | $1250 | 3 | 1 | 1.9 mi | |
24 | 1203 Vance St | $1495 | 3 | 1.5 | 1300 | 0.3 mi |
25 | 703 Bluford St | $1000 | 3 | 1 | 2 mi |