- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 9.63% first-year return on $31,290 initial cash invested.
Cash On Cash
9.63%
Cap Rate
9.07%
Rent
$1,647
Cashflow
$251
Rent Confidence: High
Annual
$19,764
Median
$1,610
Avg
$1,679
Samples
25
Financing
Purchase Price $149k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,290
Downpayment $29,800
Closing costs $1,490
Rehab $0
Furnishing $0
Cashflow
Total Income $1,647
Total Expenses $1,396
Mortgage P&I $793
Property Taxes $123
Home Insurance $52
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 | 6064 Nw 54th Ter | $1450 | 3 | 2 | 1014 | 0.3 mi |
2 | 5991 Nw 59th Ct | $1400 | 3 | 2 | 1003 | 0.8 mi |
3 | 5933 Nw 59th Ct | $1425 | 3 | 2 | 1014 | 0.8 mi |
4 | 6170 Nw 57th Ct | $2400 | 3 | 2 | 1040 | 0.5 mi |
5 | 5593 Nw 56th Ter | $1450 | 3 | 2 | 1014 | 0.8 mi |
6 | 5936 Nw 56th Pl | $1600 | 3 | 2 | 1023 | 1 mi |
7 | 5268 Nw 57th Ave | $1550 | 3 | 2 | 1003 | 1.3 mi |
8 | 6656 Nw 61st Ln | $1400 | 3 | 2 | 1004 | 1.8 mi |
9 | 5851 Nw 56th Ter | $1450 | 3 | 2 | 1107 | 0.5 mi |
10 | 5524 Nw 58th St | $1650 | 3 | 2 | 1112 | 0.6 mi |
11 | 6484 Nw 57th Ave | $1650 | 3 | 2 | 1152 | 0.4 mi |
12 | 5390 Nw 55th Ct | $1400 | 3 | 2 | 1100 | 1 mi |
13 | 6358 Nw 61st Ct | $1650 | 3 | 2 | 1112 | 1 mi |
14 | 5423 Nw 62nd Pl | $1800 | 3 | 2 | 1246 | 0.1 mi |
15 | 5439 Nw 63rd Pl | $1610 | 3 | 2 | 1246 | 0.1 mi |
16 | 5734 Nw 62nd Pl | $2700 | 3 | 2 | 1249 | 0.4 mi |
17 | 6299 Nw 61st Ave | $1699 | 3 | 2 | 1232 | 0.9 mi |
18 | 6036 Nw 61st Ln | $1600 | 3 | 2 | 1239 | 0.8 mi |
19 | 5805 Nw 60th Ter | $1650 | 3 | 2 | 1232 | 0.9 mi |
20 | 5542 Nw 57th Pl | $1984 | 3 | 2 | 1270 | 0.7 mi |
21 | 6274 Nw 61st Ave | $1650 | 3 | 2 | 1238 | 0.9 mi |
22 | 5360 Nw 53rd St | $1950 | 3 | 2 | 1216 | 1.2 mi |
23 | 6662 Nw 61st Ct | $1600 | 3 | 2 | 1221 | 1.2 mi |
24 | 4802 Nw 61st Ave | $1600 | 3 | 2 | 1152 | 1.9 mi |
25 | 6355 Nw 61st St | $1650 | 3 | 2 | 1232 | 1.3 mi |