- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -10.72% first-year return on $57,750 initial cash invested.
Cash On Cash
-10.72%
Cap Rate
4.49%
Rent
$1,642
Cashflow
-$516
Rent Confidence: High
Annual
$19,704
Median
$1,700
Avg
$1,643
Samples
25
Financing
Purchase Price $275k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $57,750
Downpayment $55,000
Closing costs $2,750
Rehab $0
Furnishing $0
Cashflow
Total Income $1,642
Total Expenses $2,158
Mortgage P&I $1,464
Property Taxes $171
Home Insurance $96
PManagement $164
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 | 1704 Lake Trout Ln | $1769 | 3 | 2 | 1221 | 0.1 mi |
2 | 1916 Ranch Mill Cir | $1475 | 3 | 2 | 1237 | 0.4 mi |
3 | 5613 Old Ridge Rd | $1715 | 3 | 2 | 1260 | 0.6 mi |
4 | 5708 Bucktail Pl | $1800 | 3 | 2 | 1170 | 0.3 mi |
5 | 5509 Lake Garden Ct | $1675 | 3 | 2 | 1182 | 0.4 mi |
6 | 5508 Lake Garden Ct | $1125 | 3 | 2 | 1182 | 0.4 mi |
7 | 5505 Lake Garden Ct | $895 | 3 | 2 | 1182 | 0.4 mi |
8 | 2001 Maybrook Dr | $1550 | 3 | 2 | 1246 | 1.1 mi |
9 | 5513 Bringle Ct | $1575 | 3 | 2 | 1155 | 0.3 mi |
10 | 2213 Maybrook Dr | $1900 | 3 | 2 | 1225 | 1.4 mi |
11 | 2209 Maybrook Dr | $1910 | 3 | 2 | 1213 | 1.4 mi |
12 | 1909 Maybrook Dr | $1800 | 3 | 2 | 1288 | 1.1 mi |
13 | 5616 Tealbrook Dr | $1745 | 3 | 2 | 1263 | 1.4 mi |
14 | 5407 Drum Inlet Pl | $1700 | 3 | 2 | 1288 | 1.1 mi |
15 | 5408 Tanglewood Pine Ln | $1695 | 3 | 2 | 1162 | 1 mi |
16 | 2226 Walnut Ridge Ct | $1695 | 3 | 2 | 1309 | 1.1 mi |
17 | 5516 Bellcamp Ct | $1550 | 3 | 2 | 1100 | 0.2 mi |
18 | 5434 Talserwood Dr | $1750 | 3 | 2 | 1115 | 0.7 mi |
19 | 5417 Milroy Ln | $1595 | 3 | 2 | 1165 | 1.3 mi |
20 | 1412 Riverview Rd | $1770 | 3 | 2 | 1394 | 0.6 mi |
21 | 5601 Rudolph Ct | $1815 | 3 | 2 | 1158 | 1.5 mi |
22 | 5305 Dunrobin Ct | $1799 | 3 | 2 | 1317 | 1.5 mi |
23 | 1005 Kavkaz St | $1350 | 3 | 2 | 1392 | 0.8 mi |
24 | 5609 Tealbrook Dr | $1775 | 3 | 2 | 1357 | 1.3 mi |
25 | 1800 Eagle Beach Ct | $1650 | 3 | 2 | 1400 | 1 mi |