- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 19.82% first-year return on $27,300 initial cash invested.
Cash On Cash
19.82%
Cap Rate
11.51%
Rent
$2,080
Cashflow
$451
Rent Confidence: High
Annual
$24,960
Median
$2,100
Avg
$2,079
Samples
25
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,300
Downpayment $26,000
Closing costs $1,300
Rehab $0
Furnishing $0
Cashflow
Total Income $2,080
Total Expenses $1,629
Mortgage P&I $692
Property Taxes $350
Home Insurance $46
PManagement $208
CapEx $104
Vacancy $125
Maintenance $104
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3 Berkley Pl | $2850 | 3 | 2 | 1200 | 0.9 mi |
2 | 101 W 57th St | $1825 | 3 | 2 | 1242 | 1.5 mi |
3 | 303 Brandywine Rd | $2500 | 3 | 2 | 1230 | 1.6 mi |
4 | 707 W 44th St | $1595 | 3 | 2 | 1262 | 2.4 mi |
5 | 48 Thackery Pl, Apt 4 | $1595 | 3 | 2 | 1400 | 1.1 mi |
6 | 1918 Stuyvesant St | $1800 | 3 | 2 | 1244 | 2.4 mi |
7 | 412 E 58th St | $3200 | 3 | 2 | 1228 | 2.3 mi |
8 | 408 W 63rd St | $1375 | 3 | 1.5 | 1248 | 1 mi |
9 | 630 Stuart St | $2100 | 3 | 2 | 1278 | 2.7 mi |
10 | 9 Berkley Pl | $2350 | 3 | 2 | 1450 | 0.8 mi |
11 | 9 Berkley Pl, Apt 3 | $1800 | 3 | 2 | 1450 | 0.8 mi |
12 | 221 Columbus Dr | $2800 | 3 | 2 | 1374 | 1.8 mi |
13 | 314 W 42nd St, Unit Main | $2400 | 3 | 2 | 1300 | 2.7 mi |
14 | 310 W 42nd St | $2300 | 3 | 2 | 1300 | 2.7 mi |
15 | 310 W 42nd St, Unit Main | $2300 | 3 | 2 | 1300 | 2.7 mi |
16 | 7 W 53rd St | $2250 | 3 | 2 | 1386 | 1.9 mi |
17 | 28 E 62nd St | $2200 | 3 | 2 | 1442 | 1.4 mi |
18 | 3605 Bull St, Apt 4 | $1700 | 3 | 2 | 1408 | 1.9 mi |
19 | 1801 Vassar St | $1800 | 3 | 2 | 1395 | 2 mi |
20 | 3605 Bull St, Apt 1 | $1650 | 3 | 2 | 1408 | 1.9 mi |
21 | 141 E 57th St | $1995 | 3 | 2 | 1422 | 1.9 mi |
22 | 1912 Cowan Ave | $1795 | 3 | 2 | 1152 | 2.4 mi |
23 | 5527 Montgomery St, Unit 8570 | $950 | 3 | 2 | 1000 | 0.5 mi |
24 | 415 E 65th St | $2650 | 3 | 2 | 1450 | 2 mi |
25 | 618 Early St | $2195 | 3 | 2 | 1410 | 2.6 mi |