- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -3.43% first-year return on $36,750 initial cash invested.
Cash On Cash
-3.43%
Cap Rate
6.1%
Rent
$1,259
Cashflow
-$105
Rent Confidence: High
Annual
$15,108
Median
$1,275
Avg
$1,259
Samples
25
Financing
Purchase Price $175k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $36,750
Downpayment $35,000
Closing costs $1,750
Rehab $0
Furnishing $0
Cashflow
Total Income $1,259
Total Expenses $1,364
Mortgage P&I $931
Property Taxes $44
Home Insurance $61
PManagement $126
CapEx $63
Vacancy $76
Maintenance $63
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 600 Tuscaloosa St | $1195 | 3 | 1 | 0.1 mi | |
2 | 500 E Whittington St | $1200 | 3 | 1 | 1000 | 0.3 mi |
3 | 910 Caldwell St | $1444 | 3 | 1 | 1300 | 0.3 mi |
4 | 1004 Caldwell St | $1390 | 3 | 1 | 0.4 mi | |
5 | 1113 Bellevue St | $1000 | 3 | 1 | 1076 | 0.4 mi |
6 | 912 Sevier St | $950 | 3 | 1 | 0.4 mi | |
7 | 1110 Caldwell St | $950 | 3 | 1 | 911 | 0.5 mi |
8 | 810 E Bragg St, Apt D | $1600 | 3 | 1 | 0.5 mi | |
9 | 810 E Bragg St, Apt A | $1600 | 3 | 1 | 0.6 mi | |
10 | 802 810 East Bragg St, Unit 810B | $1400 | 3 | 1 | 0.6 mi | |
11 | 1204 Vance St | $1195 | 3 | 1 | 1000 | 0.6 mi |
12 | 1216 Vance St | $1350 | 3 | 1 | 1000 | 0.7 mi |
13 | 1409 Caldwell St | $1295 | 3 | 1 | 900 | 0.9 mi |
14 | 1822 Larkin St | $1395 | 3 | 1 | 1000 | 1 mi |
15 | 5 Ross Ct | $1350 | 3 | 1 | 1.5 mi | |
16 | 704 Dewitt St | $995 | 3 | 1 | 747 | 1.5 mi |
17 | 704 Dewitt St, # 27 | $995 | 3 | 1 | 747 | 1.5 mi |
18 | 127 Lawrence St | $1350 | 3 | 1 | 900 | 1.8 mi |
19 | 938 Martin St | $1100 | 3 | 1.5 | 990 | 0.2 mi |
20 | 914 Dunbar St | $1395 | 3 | 1 | 912 | 1.9 mi |
21 | 906 Dillard St | $1200 | 3 | 1 | 1.9 mi | |
22 | 810 Dillard St | $1275 | 3 | 1 | 1100 | 1.9 mi |
23 | 703 Bluford St | $1000 | 3 | 1 | 1.9 mi | |
24 | 515 W Terrell St, Unit 1 | $1250 | 3 | 1 | 900 | 2 mi |
25 | 828 Silver Ave | $1600 | 3 | 1 | 1500 | 2 mi |