- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.08% first-year return on $58,800 initial cash invested.
Cash On Cash
-11.08%
Cap Rate
4.5%
Rent
$2,084
Cashflow
-$543
Rent Confidence: High
Annual
$25,008
Median
$2,095
Avg
$2,084
Samples
25
Financing
Purchase Price $280k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $58,800
Downpayment $56,000
Closing costs $2,800
Rehab $0
Furnishing $0
Cashflow
Total Income $2,084
Total Expenses $2,627
Mortgage P&I $1,490
Property Taxes $498
Home Insurance $98
PManagement 10% $208
CapEx 5% $104
Vacancy 6% $125
Maintenance 5% $104
Other 0% $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2505 Chaparral Trl | $1695 | 3 | 2 | 1284 | 0.1 mi |
2 | 5518 Icon St | $2000 | 3 | 2 | 1347 | 0.6 mi |
3 | 2302 Sorret Tree Ct | $2375 | 3 | 2 | 1300 | 0.4 mi |
4 | 2414 Village Walk | $1795 | 3 | 2 | 1400 | 0.2 mi |
5 | 6103 Wing Feather Dr | $2050 | 3 | 2 | 1344 | 0.9 mi |
6 | 4500 Eric Cir | $1900 | 3 | 2 | 1380 | 0.7 mi |
7 | 4806 Scarsdale Dr | $1995 | 3 | 2 | 1385 | 0.8 mi |
8 | 4506 Eric Cir | $2195 | 3 | 2 | 1400 | 0.7 mi |
9 | 5105 Spruce Cv | $2350 | 3 | 2 | 1446 | 0.5 mi |
10 | 5105 Spruce Cv, Unit 1 | $2350 | 3 | 2 | 1446 | 0.5 mi |
11 | 5105 5105 Spruce Cv, Unit 1 | $2350 | 3 | 2 | 1446 | 0.5 mi |
12 | 4908 Dove Creek Cv | $2100 | 3 | 2 | 1305 | 1.4 mi |
13 | 6100 Broken Spoke Trl | $2200 | 3 | 2 | 1272 | 1 mi |
14 | 6012 Wagon Bnd | $2195 | 3 | 2 | 1398 | 1.1 mi |
15 | 5600 Meadow Crst | $2250 | 3 | 2 | 1296 | 1.4 mi |
16 | 4606 Franklin Park Dr | $2200 | 3 | 2 | 1231 | 0.7 mi |
17 | 5703 Teri Rd | $2095 | 3 | 2 | 1372 | 1.5 mi |
18 | 5912 Wagon Bnd | $2100 | 3 | 2 | 1260 | 1.1 mi |
19 | 6010 Wagon Bnd | $1995 | 3 | 2 | 1260 | 1.1 mi |
20 | 4410 Dove Dr | $1950 | 3 | 2 | 1215 | 0.6 mi |
21 | 5100 Galen Ct | $1850 | 3 | 2 | 1227 | 0.8 mi |
22 | 6502 Brushy Ridge Cv | $1920 | 3 | 2 | 1280 | 1.5 mi |
23 | 5535 Pine Pl | $2200 | 3 | 2 | 1535 | 0 mi |
24 | 2505 E Stassney Ln | $1999 | 3 | 2 | 1169 | 0.2 mi |
25 | 2425 E Stassney Ln | $2000 | 3 | 2 | 1170 | 0.3 mi |