- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 8.77% first-year return on $34,629 initial cash invested.
Cash On Cash
8.77%
Cap Rate
8.83%
Rent
$1,649
Cashflow
$253
Rent Confidence: High
Annual
$19,788
Median
$1,695
Avg
$1,678
Samples
25
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,629
Downpayment $32,980
Closing costs $1,649
Rehab $0
Furnishing $0
Cashflow
Total Income $1,649
Total Expenses $1,396
Mortgage P&I $878
Property Taxes $32
Home Insurance $58
PManagement $165
CapEx $82
Vacancy $99
Maintenance $82
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 5007 Meding St | $1495 | 3 | 1 | 864 | 0.4 mi |
2 | 119 E 60th St | $1500 | 3 | 1 | 800 | 1.5 mi |
3 | 1925 Cowan Ave | $1675 | 3 | 1 | 950 | 2.6 mi |
4 | 1000 W 53rd St, Unit Upper | $1600 | 3 | 1 | 1025 | 1.7 mi |
5 | 1000 W 53rd St | $1600 | 3 | 1 | 1025 | 1.7 mi |
6 | 920 W Victory Dr | $1750 | 3 | 1 | 972 | 2.5 mi |
7 | 923 W 46th St | $2050 | 3 | 1 | 1056 | 2.2 mi |
8 | 601 W 54th St | $1175 | 3 | 1 | 1.4 mi | |
9 | 607 W 44th St, Unit Upper | $1400 | 3 | 1 | 1050 | 2.4 mi |
10 | 203 E 58th St | $1975 | 3 | 1 | 1.7 mi | |
11 | 914 W 42nd St | $1595 | 3 | 1 | 1056 | 2.6 mi |
12 | 210A W 58th St | $1625 | 3 | 1 | 1200 | 1.2 mi |
13 | 219 E 56th St | $1725 | 3 | 1 | 1.9 mi | |
14 | 121 W 57th St | $1800 | 3 | 2 | 942 | 1.3 mi |
15 | 5527 Montgomery St, Unit 8570 | $950 | 3 | 2 | 1000 | 0.5 mi |
16 | 4205 Campbell St | $1825 | 3 | 1 | 1116 | 2.3 mi |
17 | 1025 W 47th St | $1750 | 3 | 1 | 2.2 mi | |
18 | 1212 E 70th St | $1695 | 3 | 1.5 | 966 | 2.7 mi |
19 | 915 W Victory Dr | $1695 | 3 | 1 | 2.5 mi | |
20 | 720 W Victory Dr | $1800 | 3 | 1 | 2.5 mi | |
21 | 264 Birchfield Dr | $2100 | 2 | 1 | 860 | 0.4 mi |
22 | 2914 Bulloch St | $1495 | 3 | 1 | 1212 | 2.3 mi |
23 | 25 W 54th St | $2200 | 3 | 2 | 1000 | 1.7 mi |
24 | 1929 Cowan Ave | $1795 | 3 | 1.5 | 1058 | 2.6 mi |
25 | 1933 Cowan Ave | $1675 | 3 | 1.5 | 1058 | 2.6 mi |