- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -2.15% first-year return on $51,450 initial cash invested.
Cash On Cash
-2.15%
Cap Rate
6.38%
Rent
$1,797
Cashflow
-$92
Rent Confidence: High
Annual
$21,564
Median
$1,849
Avg
$1,837
Samples
25
Financing
Purchase Price $245k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $51,450
Downpayment $49,000
Closing costs $2,450
Rehab $0
Furnishing $0
Cashflow
Total Income $1,797
Total Expenses $1,889
Mortgage P&I $1,304
Property Taxes $31
Home Insurance $86
PManagement $180
CapEx $90
Vacancy $108
Maintenance $90
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 4831 S 36th Dr | $1600 | 3 | 1 | 900 | 0.2 mi |
2 | 4733 S 38th Gln | $2210 | 3 | 2 | 1053 | 0.7 mi |
3 | 4731 S 38th Ln | $1895 | 3 | 2 | 1100 | 0.6 mi |
4 | 4665 S 38th Ln | $1995 | 3 | 2 | 1128 | 0.6 mi |
5 | 4737 S 38th Gln | $2005 | 3 | 2 | 1125 | 0.7 mi |
6 | 3406 W Wayland Dr | $1800 | 3 | 2 | 1131 | 0.7 mi |
7 | 5302 S 28th Ave | $1825 | 3 | 2 | 1210 | 1.5 mi |
8 | 5006 S 35th Ave Unit B | $1200 | 2 | 1 | 850 | 0.2 mi |
9 | 3317 W Wayland Dr | $1815 | 3 | 2 | 1310 | 0.8 mi |
10 | 5704 S 32nd Dr | $1885 | 3 | 2 | 1310 | 0.9 mi |
11 | 5309 S 27th Dr | $2030 | 3 | 2 | 1221 | 1.8 mi |
12 | 3143 W Pecan Rd | $1900 | 3 | 2 | 1310 | 1 mi |
13 | 5811 S 27th Dr | $1850 | 3 | 2 | 1210 | 1.9 mi |
14 | 3137 W Maldonado Rd | $1825 | 3 | 2 | 1192 | 2.1 mi |
15 | 3748 35th Ave, Unit For and Bethany Home | $860 | 3 | 2 | 1250 | 1.6 mi |
16 | 3131 W Alta Vista Rd | $1495 | 3 | 2 | 1.5 mi | |
17 | 3328 W Apollo Rd | $1550 | 3 | 2 | 1.6 mi | |
18 | 2916 W La Salle St | $2600 | 3 | 2 | 1310 | 1.4 mi |
19 | 2918 W Chanute Pass | $2795 | 3 | 2 | 1310 | 1.3 mi |
20 | 2915 W Grenadine Rd | $1800 | 3 | 2 | 1310 | 1.3 mi |
21 | 5726 S 30th | $2195 | 3 | 1 | 1840 | 1.2 mi |
22 | 3416 W Shumway Farm Rd | $1495 | 3 | 2 | 1.8 mi | |
23 | 3211 W St Kateri Dr | $1450 | 3 | 2 | 1.8 mi | |
24 | 7008 S 38th Ln | $1995 | 3 | 2 | 2 mi | |
25 | 3736 W Fremont Rd, Unit 1 | $1849 | 3 | 2 | 1302 | 2.1 mi |