- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -6.93% first-year return on $30,975 initial cash invested.
Cash On Cash
-6.93%
Cap Rate
5.36%
Rent
$1,054
Cashflow
-$179
Rent Confidence: High
Annual
$12,648
Median
$985
Avg
$1,053
Samples
25
Financing
Purchase Price $148k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $30,975
Downpayment $29,500
Closing costs $1,475
Rehab $0
Furnishing $0
Cashflow
Total Income $1,054
Total Expenses $1,233
Mortgage P&I $785
Property Taxes $122
Home Insurance $52
PManagement $105
CapEx $53
Vacancy $63
Maintenance $53
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 603 Park Ave | $900 | 2 | 1 | 0.2 mi | |
2 | 603 Park Ave Apt B | $900 | 2 | 1 | 0.2 mi | |
3 | 508 Charter Pl | $1075 | 2 | 1 | 0.1 mi | |
4 | 515 Summit Ave, Apt 3 | $995 | 2 | 1 | 0.1 mi | |
5 | 254 Summit Ave | $1100 | 2 | 1 | 0.3 mi | |
6 | 702 5th Ave | $1700 | 2 | 1 | 1037 | 0.4 mi |
7 | 413 N Dudley St | $1200 | 2 | 1 | 768 | 0.4 mi |
8 | 711 Summit Ave Unit B | $1175 | 2 | 1 | 0.4 mi | |
9 | 709 Chestnut St, Apt B | $925 | 2 | 1 | 0.5 mi | |
10 | 421 E Hendrix St, Apt E | $985 | 2 | 1 | 0.7 mi | |
11 | 421 E Hendrix St, Apt G | $985 | 2 | 1 | 0.7 mi | |
12 | 421 E Hendrix St, Apt F | $985 | 2 | 1 | 0.7 mi | |
13 | 421 E Hendrix St, Apt D | $945 | 2 | 1 | 0.7 mi | |
14 | 421 E Hendrix St, Apt B | $985 | 2 | 1 | 0.7 mi | |
15 | 421 E Hendrix St, Apt A | $945 | 2 | 1 | 0.7 mi | |
16 | 713 N Church St, Apt B | $950 | 2 | 1 | 0.7 mi | |
17 | 900 E Market St | $1400 | 2 | 1 | 1148 | 0.9 mi |
18 | 307 W Fisher Ave | $1095 | 2 | 1 | 0.9 mi | |
19 | 706 N Eugene St, Apt A3 | $995 | 2 | 1 | 1 mi | |
20 | 523 Martin St | $850 | 2 | 1 | 750 | 1.3 mi |
21 | 443 Gorrell St | $995 | 2 | 1 | 1.3 mi | |
22 | 613 Watson St | $900 | 2 | 1 | 728 | 1.4 mi |
23 | 411 W Washington St, Ste 109 | $1200 | 2 | 1 | 700 | 1.5 mi |
24 | 611 Watson St | $900 | 2 | 1 | 728 | 1.4 mi |
25 | 220 N Cedar St, Apt B | $1250 | 2 | 1 | 1.5 mi |