- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -17.76% first-year return on $78,120 initial cash invested.
Cash On Cash
-17.76%
Cap Rate
2.92%
Rent
$1,622
Cashflow
-$1,156
Rent Confidence: High
Annual
$19,464
Median
$1,500
Avg
$1,643
Samples
25
Financing
Purchase Price $372k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $78,120
Downpayment $74,400
Closing costs $3,720
Rehab $0
Furnishing $0
Cashflow
Total Income $1,622
Total Expenses $2,778
Mortgage P&I $1,980
Property Taxes $247
Home Insurance $130
PManagement $162
CapEx $81
Vacancy $97
Maintenance $81
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 5500 W Sites Dr | $1695 | 3 | 1.5 | 948 | 0.2 mi |
2 | 5162 W Mercury Ct | $2450 | 3 | 2 | 1000 | 1.5 mi |
3 | 1919 S Orchard St | $1950 | 3 | 2 | 1056 | 1.1 mi |
4 | 199 N Seafury Ln, Apt 101 | $1295 | 3 | 2 | 1052 | 1.5 mi |
5 | 199 N Seafury Ln, Apt 202 | $1295 | 3 | 2 | 1052 | 1.5 mi |
6 | 157 N Seafury Ln, Apt 201 | $1325 | 3 | 2 | 1107 | 1.5 mi |
7 | 157 N Sea Fury Ln, Apt 102 | $1295 | 3 | 2 | 1107 | 1.5 mi |
8 | 5603 W Edson St | $1950 | 3 | 1 | 1000 | 0 mi |
9 | 5306 W Morris Hill Rd, Apt 102 | $1295 | 3 | 2 | 1132 | 1.6 mi |
10 | 6700 Ashland Dr | $1375 | 3 | 1 | 950 | 1.1 mi |
11 | 6706 W Ashland Dr | $1375 | 3 | 1 | 950 | 1.1 mi |
12 | 157 N Liberty St | $1495 | 3 | 2 | 1200 | 1.5 mi |
13 | 4118 W Glenn St | $1895 | 3 | 2 | 1188 | 1.7 mi |
14 | 4118 W Glenn St | $1895 | 3 | 2 | 1188 | 1.7 mi |
15 | 6315 W Dorian St | $1595 | 3 | 1 | 1000 | 1 mi |
16 | 155 N Liberty St | $1460 | 3 | 2 | 1200 | 1.6 mi |
17 | 1321 S Jackson St | $1800 | 3 | 2 | 1216 | 1.5 mi |
18 | 4806 W Richardson St, Apt 8 | $1395 | 3 | 1.5 | 1104 | 1.3 mi |
19 | 4508 W Glenn St | $2100 | 3 | 2 | 1244 | 1.4 mi |
20 | 4800 W Richardson St, Apt 4 | $1500 | 3 | 1.5 | 1104 | 1.3 mi |
21 | 4800 W Richardson St, Apt 1 | $1500 | 3 | 1.5 | 1104 | 1.4 mi |
22 | 2289 S Loyolla Ln | $1400 | 3 | 1.5 | 1100 | 1.5 mi |
23 | 596 S Gamay Ln | $1951 | 3 | 2 | 1360 | 0.7 mi |
24 | 5807 W Grunder Dr | $1995 | 3 | 1 | 1042 | 0.9 mi |
25 | 2080 S Curtis Rd | $1800 | 3 | 2 | 1312 | 1.1 mi |