- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -12.48% first-year return on $116k initial cash invested.
Cash On Cash
-12.48%
Cap Rate
4.08%
Rent
$2,884
Cashflow
-$1,201
Rent Confidence: High
Annual
$34,608
Median
$2,800
Avg
$2,761
Samples
25
Financing
Purchase Price $550k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $116k
Downpayment $110k
Closing costs $5,500
Rehab $0
Furnishing $0
Cashflow
Total Income $2,884
Total Expenses $4,085
Mortgage P&I $2,927
Property Taxes $217
Home Insurance $192
PManagement $288
CapEx $144
Vacancy $173
Maintenance $144
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 107 Oakdale St | $3300 | 3 | 2 | 2300 | 2 mi |
2 | 1056 Forest Avenue-1056 Forest Ave, Apt 1 | $2750 | 3 | 1 | 1.7 mi | |
3 | 1288 Westbrook St | $2800 | 3 | 1 | 1.8 mi | |
4 | 27 Frederic St, Unit A | $2500 | 3 | 1 | 2.5 mi | |
5 | 51 Frederic St, Unit 2 | $2895 | 3 | 1 | 2.6 mi | |
6 | 305 Deering Ave, # 1 | $2800 | 3 | 2 | 2100 | 2.1 mi |
7 | 22 Bailey Ave | $1750 | 3 | 1 | 3.2 mi | |
8 | 105 Dartmouth St, Fl 2 | $2850 | 3 | 1 | 1500 | 2 mi |
9 | 32 Concord St | $3050 | 3 | 2 | 1776 | 1.3 mi |
10 | 105 Dartmouth-furnished St, Unit 1 | $3700 | 3 | 1 | 1400 | 2 mi |
11 | 43 Redlon Park Rd | $4500 | 3 | 3 | 2088 | 0.9 mi |
12 | 31 Frederic St, Apt 5 | $2254 | 3 | 1 | 1405 | 2.5 mi |
13 | 157 Wolcott St | $2800 | 3 | 1 | 1092 | 0.8 mi |
14 | 1056 Forest Ave, Apt 3 | $2800 | 3 | 1 | 1200 | 1.7 mi |
15 | 75 Roberts St | $2530 | 3 | 2 | 2.2 mi | |
16 | 52 Roberts St | $2900 | 3 | 1 | 1255 | 2.3 mi |
17 | 10 Freeman St, Unit 1 | $2695 | 3 | 1 | 1200 | 2 mi |
18 | 17 Partridge Rd | $1400 | 3 | 2 | 1556 | 1.8 mi |
19 | 571 Cumberland Ave, Apt 3 | $930 | 1 | 3.1 mi | ||
20 | 571 Cumberland Ave, Apt 6 | $1200 | 1 | 3.1 mi | ||
21 | 56 Chenery St | $3670 | 3 | 2 | 1494 | 1.9 mi |
22 | 27-29 Rosemont Ave | $1950 | 2 | 1 | 0.3 mi | |
23 | 100 Bolton St | $2800 | 3 | 1.5 | 1200 | 1.7 mi |
24 | 183 Prospect Street Prospect St, Unit 183 | $4000 | 4 | 2 | 2200 | 1 mi |
25 | 195 Pleasant Ave, # 195 | $4200 | 3 | 3 | 1700 | 0.8 mi |