- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.53% first-year return on $27,300 initial cash invested.
Cash On Cash
-4.53%
Cap Rate
5.9%
Rent
$1,006
Cashflow
-$103
Rent Confidence: High
Annual
$12,072
Median
$925
Avg
$1,021
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 $1,006
Total Expenses $1,109
Mortgage P&I $692
Property Taxes $110
Home Insurance $46
PManagement $101
CapEx $50
Vacancy $60
Maintenance $50
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 5643 Ruggles St | $1250 | 2 | 1 | 748 | 0.1 mi |
2 | 3731 N 44th Ave | $925 | 2 | 1 | 672 | 1.8 mi |
3 | 4412 N 61st St | $1300 | 2 | 1 | 740 | 0.7 mi |
4 | 4473 Evans St | $1150 | 2 | 1 | 700 | 1.8 mi |
5 | 2328 N 65th St | $1150 | 2 | 1 | 700 | 1.8 mi |
6 | 3210 N 48th St | $1200 | 2 | 1 | 721 | 1.4 mi |
7 | 3451 N 60th St | $1300 | 2 | 1 | 800 | 0.6 mi |
8 | 3911 N 52nd St, Apt 1 | $865 | 2 | 1 | 800 | 0.5 mi |
9 | 4543 Larimore Ave | $1250 | 2 | 1 | 744 | 1.8 mi |
10 | 3510 N 56th St | $1200 | 2 | 1 | 840 | 0.4 mi |
11 | 6816 Spaulding St | $1195 | 2 | 1 | 790 | 1.5 mi |
12 | 4112 N 48th St, Unit 5 | $1100 | 2 | 1 | 800 | 1.3 mi |
13 | 4112 N 48th St, Apt 2 | $850 | 2 | 1 | 800 | 1.3 mi |
14 | 4112 N 48th St, Apt 3 | $850 | 2 | 1 | 800 | 1.3 mi |
15 | 4438 N 61st St, Apt A | $800 | 2 | 1 | 850 | 0.7 mi |
16 | 4407 N 62nd St, Apt 34 | $850 | 2 | 1 | 850 | 0.7 mi |
17 | 4415 N 62nd St, # 4 | $850 | 2 | 1 | 850 | 0.8 mi |
18 | 4403 N 62nd St, Apt 46 | $850 | 2 | 1 | 850 | 0.7 mi |
19 | 4407 N 62nd St, Apt 37 | $850 | 2 | 1 | 850 | 0.7 mi |
20 | 4438 N 61st St, Apt 2 | $850 | 2 | 1 | 850 | 0.7 mi |
21 | 4438 N 61st St, Apt 5 | $850 | 2 | 1 | 850 | 0.7 mi |
22 | 6771 Emmet St | $1400 | 2 | 1 | 820 | 1.5 mi |
23 | 2616 N 69th St | $1000 | 2 | 1 | 791 | 2 mi |
24 | 4438 N 61st St, Apt 6 | $850 | 2 | 1 | 0.7 mi | |
25 | 6313 Taylor Cir, Apt 4 | $800 | 2 | 1 | 0.9 mi |