REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property might be a fair Long-Term investment with a projected 0.29% first-year return on $20,790 initial cash invested.
Cash On Cash
0.29%
Cap Rate
6.95%
Rent
$829
Cashflow
$5
Rent Confidence: High
Annual
$9,948
Median
$800
Avg
$830
Samples
25
Financing
Purchase Price $99,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $20,790
Downpayment 20% $19,800
Closing costs 1% $990
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $829
Total Expenses $824
Mortgage P&I 64% $527
Property Taxes 6% $47
Home Insurance 4% $35
PManagement 10% $83
CapEx 5% $41
Vacancy 6% $50
Maintenance 5% $41
Other 0% $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 509 N Doris St | $875 | 2 | 1 | 680 | 0.5 mi |
| 2 | 523 N Florence St | $750 | 2 | 1 | 740 | 0.5 mi |
| 3 | 529 N Florence St | $795 | 2 | 1 | 740 | 0.5 mi |
| 4 | 617 N Clara St | $775 | 2 | 1 | 754 | 0.4 mi |
| 5 | 851 N Gilda St | $745 | 2 | 1 | 720 | 1.3 mi |
| 6 | 4248 W Newell St | $875 | 2 | 1 | 768 | 0.5 mi |
| 7 | 4242 W Newell St | $875 | 2 | 1 | 768 | 0.5 mi |
| 8 | 4206 W Newell St | $875 | 2 | 1 | 768 | 0.5 mi |
| 9 | 4204 W Newell St | $875 | 2 | 1 | 768 | 0.5 mi |
| 10 | 543 N Mount Carmel Ave | $850 | 2 | 1 | 720 | 1.6 mi |
| 11 | 2803 W Elm St, Unit 1 | $750 | 2 | 1 | 702 | 2 mi |
| 12 | 3725 W 1st Ct N, # 1 | $775 | 2 | 1 | 750 | 1.3 mi |
| 13 | 3725 W 1st Ct N, Unit 1 | $775 | 2 | 1 | 750 | 1.3 mi |
| 14 | 532 N Gordon St | $895 | 2 | 1 | 720 | 2 mi |
| 15 | 326 N Meridian Ave | $900 | 2 | 1 | 712 | 2.4 mi |
| 16 | 625 N Clara St | $800 | 2 | 1 | 592 | 0.4 mi |
| 17 | 507 N Saint Paul St | $695 | 2 | 1 | 656 | 1.9 mi |
| 18 | 501 S Chase St | $750 | 2 | 1 | 672 | 2.4 mi |
| 19 | 311 N Flora St | $895 | 2 | 1 | 808 | 1 mi |
| 20 | 5406 W 3rd St N | $1045 | 2 | 1 | 820 | 0.8 mi |
| 21 | 542 N Mccomas St | $800 | 2 | 1 | 816 | 0.9 mi |
| 22 | 546 N Mccomas St | $800 | 2 | 1 | 816 | 0.9 mi |
| 23 | 534 N Mccomas St | $800 | 2 | 1 | 816 | 0.9 mi |
| 24 | 436 N Gordon St | $975 | 2 | 1 | 756 | 2.1 mi |
| 25 | 600 N Elder St | $795 | 2 | 1 | 853 | 0.6 mi |
Projections