- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -7.05% first-year return on $56,889 initial cash invested.
Cash On Cash
-7.05%
Cap Rate
5.36%
Rent
$2,031
Cashflow
-$334
Rent Confidence: High
Annual
$24,372
Median
$2,050
Avg
$2,031
Samples
25
Financing
Purchase Price $271k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $56,889
Downpayment $54,180
Closing costs $2,709
Rehab $0
Furnishing $0
Cashflow
Total Income $2,031
Total Expenses $2,365
Mortgage P&I $1,442
Property Taxes $296
Home Insurance $98
PManagement $203
CapEx $102
Vacancy $122
Maintenance $102
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 6103 Wing Feather Dr | $2050 | 3 | 2 | 1344 | 0.2 mi |
2 | 2505 Chaparral Trl | $1695 | 3 | 2 | 1284 | 1 mi |
3 | 6100 Broken Spoke Trl | $2200 | 3 | 2 | 1272 | 1.1 mi |
4 | 4410 Dove Dr | $1950 | 3 | 2 | 1215 | 0.5 mi |
5 | 5006 Brassiewood Dr | $2195 | 3 | 2 | 1200 | 0.4 mi |
6 | 5100 Galen Ct | $1850 | 3 | 2 | 1227 | 0.9 mi |
7 | 2302 Sorret Tree Ct | $2375 | 3 | 2 | 1300 | 1.4 mi |
8 | 2411 Rockridge Dr | $1755 | 3 | 2 | 1220 | 0.8 mi |
9 | 5912 Wagon Bnd | $2100 | 3 | 2 | 1260 | 1.4 mi |
10 | 4416 Magin Meadow Dr | $1750 | 3 | 2 | 1232 | 1.2 mi |
11 | 5704 Limerock Holw | $1850 | 3 | 2 | 1175 | 0.5 mi |
12 | 4616 Franklin Park Dr | $2300 | 3 | 2 | 1308 | 1.5 mi |
13 | 4903 Brushy Ridge Dr | $2100 | 3 | 2 | 1400 | 0.6 mi |
14 | 6605 Vougeot Dr | $1695 | 3 | 2 | 1386 | 0.7 mi |
15 | 6112 Wagon Bnd | $2150 | 3 | 2 | 1201 | 1.1 mi |
16 | 5103 Lambs Ln | $1825 | 3 | 2 | 1185 | 0.9 mi |
17 | 2505 E Stassney Ln | $1999 | 3 | 2 | 1169 | 0.8 mi |
18 | 4606 Franklin Park Dr | $2200 | 3 | 2 | 1231 | 1.5 mi |
19 | 2425 E Stassney Ln | $2000 | 3 | 2 | 1170 | 0.8 mi |
20 | 2006 Covered Wagon Pass | $2495 | 3 | 2 | 1200 | 1.2 mi |
21 | 6907 Lovely Ln | $1795 | 3 | 2 | 1390 | 1 mi |
22 | 5500 Ferret Path | $2200 | 3 | 2 | 1167 | 0.9 mi |
23 | 5903 Wagon Bnd | $2195 | 3 | 2 | 1204 | 1.3 mi |
24 | 5510 Ferret Path | $1500 | 3 | 2 | 1159 | 0.8 mi |
25 | 6000 Wagon Bnd | $2550 | 3 | 2 | 1201 | 1.3 mi |