- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.26% first-year return on $63,000 initial cash invested.
Cash On Cash
-11.26%
Cap Rate
4.35%
Rent
$1,627
Cashflow
-$591
Rent Confidence: High
Annual
$19,524
Median
$1,625
Avg
$1,628
Samples
25
Financing
Purchase Price $300k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $63,000
Downpayment $60,000
Closing costs $3,000
Rehab $0
Furnishing $0
Cashflow
Total Income $1,627
Total Expenses $2,218
Mortgage P&I $1,597
Property Taxes $93
Home Insurance $105
PManagement $163
CapEx $81
Vacancy $98
Maintenance $81
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 325 N 11th St | $1675 | 3 | 1 | 1008 | 0.3 mi |
2 | 600 N 4th St, Apt 264 | $1535 | 1 | 760 | 0.8 mi | |
3 | 1020 N 11th St | $1645 | 3 | 1 | 0.6 mi | |
4 | 901 E Van Buren St | $1439 | 1 | 718 | 0.4 mi | |
5 | 901 E Van Buren St, Apt 3023 | $1519 | 1 | 718 | 0.4 mi | |
6 | 901 E Van Buren St, Apt 3048 | $1789 | 1 | 718 | 0.4 mi | |
7 | 1117 E Diamond St | $1750 | 3 | 1 | 1138 | 0.6 mi |
8 | 600 N 4th St, Apt 355 | $1450 | 1 | 672 | 0.8 mi | |
9 | 600 N 4th St, Apt 452 | $1439 | 1 | 672 | 0.8 mi | |
10 | 600 N 4th St, Apt 250 | $1555 | 1 | 672 | 0.8 mi | |
11 | 600 N 4th St, Apt 749 | $1683 | 1 | 672 | 0.8 mi | |
12 | 1005 E Moreland St, Unit 1 | $2000 | 3 | 2 | 910 | 0.8 mi |
13 | 402 N 10th St, Apt 11 | $1199 | 2 | 1 | 778 | 0.1 mi |
14 | 402 N 10th St, Apt 4 | $1325 | 2 | 1 | 778 | 0.1 mi |
15 | 1106 E Taylor St, Apt 1 | $1495 | 2 | 1 | 760 | 0.2 mi |
16 | 1106 E Taylor St | $1700 | 2 | 1 | 760 | 0.2 mi |
17 | 1106 E Taylor St, Apt 2 | $1700 | 2 | 1 | 760 | 0.2 mi |
18 | 1033 E Moreland St | $2300 | 3 | 2 | 936 | 0.8 mi |
19 | 610 N 9th St, Apt 1 | $849 | 2 | 1 | 800 | 0.2 mi |
20 | 402 N 10th St, Apt 7 | $1625 | 3 | 2 | 1015 | 0.1 mi |
21 | 742 E Mckinley St, Apt A | $1795 | 2 | 1 | 795 | 0.4 mi |
22 | 1334 E Polk St | $1395 | 2 | 1 | 756 | 0.7 mi |
23 | 1109 N 10th St | $1995 | 2 | 1 | 784 | 0.7 mi |
24 | 1232 E Taylor St, Apt 1 | $1595 | 2 | 1 | 720 | 0.5 mi |
25 | 1201 E Mckinley St | $2250 | 2 | 1 | 825 | 0.5 mi |