- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -13.15% first-year return on $61,950 initial cash invested.
Cash On Cash
-13.15%
Cap Rate
3.98%
Rent
$1,745
Cashflow
-$679
Rent Confidence: High
Annual
$20,940
Median
$1,700
Avg
$1,745
Samples
25
Financing
Purchase Price $295k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $61,950
Downpayment $59,000
Closing costs $2,950
Rehab $0
Furnishing $0
Cashflow
Total Income $1,745
Total Expenses $2,424
Mortgage P&I $1,570
Property Taxes $209
Home Insurance $103
HOA $89
PManagement $174
CapEx $87
Vacancy $105
Maintenance $87
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 6202 San Marcos Way | $1800 | 3 | 3 | 1484 | 0 mi |
2 | 6228 San Marcos Way | $1675 | 3 | 2.5 | 1450 | 0.1 mi |
3 | 8330 Boca Pt | $1695 | 3 | 2.5 | 1464 | 0.1 mi |
4 | 8323 Plano Ct | $1795 | 3 | 2.5 | 1472 | 0.1 mi |
5 | 6226 San Marcos Way | $1650 | 3 | 2.5 | 1477 | 0.1 mi |
6 | 6161 Neuse Wood Dr | $1850 | 3 | 2.5 | 1474 | 0.2 mi |
7 | 6167 Neuse Wood Dr | $1850 | 3 | 2.5 | 1474 | 0.1 mi |
8 | 6028 San Marcos Way | $1725 | 3 | 2.5 | 1480 | 0.1 mi |
9 | 8346 Glenwood Springs Ct | $1649 | 3 | 2.5 | 1440 | 0.2 mi |
10 | 8735 Red Canyon Way | $1950 | 3 | 3 | 1500 | 1.5 mi |
11 | 8329 Boca Pt, Unit 1 | $1695 | 3 | 2.5 | 1483 | 0.1 mi |
12 | 8329 Boca Pt | $1695 | 3 | 2.5 | 1483 | 0.1 mi |
13 | 6208 San Marcos Way | $1595 | 3 | 2.5 | 1500 | 0.1 mi |
14 | 6012 San Marcos Way | $1625 | 3 | 2.5 | 1417 | 0.2 mi |
15 | 6183 Neuse Wood Dr | $1850 | 3 | 2.5 | 1421 | 0.2 mi |
16 | 6007 San Marcos Way | $1650 | 3 | 2.5 | 1421 | 0.2 mi |
17 | 5915 Neuse Wood Dr | $1645 | 3 | 2.5 | 1479 | 0.4 mi |
18 | 8311 Tierra Del Sol Way | $1700 | 3 | 2.5 | 1491 | 0.3 mi |
19 | 8311 Tierra Del Sol Way, # 1 | $1800 | 3 | 2.5 | 1491 | 0.3 mi |
20 | 8347 Boca Pt | $1595 | 3 | 2.5 | 1400 | 0.2 mi |
21 | 8351 Boca Pt | $1695 | 3 | 2.5 | 1388 | 0.2 mi |
22 | 8307 Aspen Mountain Ct, # 1 | $1995 | 3 | 2.5 | 1408 | 0.4 mi |
23 | 8800 Cattail Creek Pl, # 09-104 | $1847 | 3 | 3 | 1366 | 1.6 mi |
24 | 8800 Cattail Creek Pl, # 10-106 | $1826 | 3 | 3 | 1366 | 1.6 mi |
25 | 8800 Cattail Creek Pl, # 13-101 | $1783 | 3 | 3 | 1366 | 1.6 mi |