- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -5.69% first-year return on $45,150 initial cash invested.
Cash On Cash
-5.69%
Cap Rate
5.6%
Rent
$1,471
Cashflow
-$214
Rent Confidence: High
Annual
$17,652
Median
$1,450
Avg
$1,493
Samples
25
Financing
Purchase Price $215k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $45,150
Downpayment $43,000
Closing costs $2,150
Rehab $0
Furnishing $0
Cashflow
Total Income $1,471
Total Expenses $1,685
Mortgage P&I $1,144
Property Taxes $83
Home Insurance $75
PManagement $147
CapEx $74
Vacancy $88
Maintenance $74
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 711 W 45th St | $1390 | 2 | 1 | 672 | 0.2 mi |
2 | 3309 Argyle St | $1350 | 2 | 1 | 672 | 0.4 mi |
3 | 3901 Crane St, Apt E | $1125 | 2 | 1 | 675 | 0.9 mi |
4 | 3901 Crane St, Apt H | $1025 | 2 | 1 | 675 | 0.9 mi |
5 | 3901 Crane St, Apt F | $950 | 2 | 1 | 675 | 0.9 mi |
6 | 3901 Crane St, Apt G | $995 | 2 | 1 | 675 | 0.9 mi |
7 | 504 Maupas Ave | $2300 | 2 | 1 | 650 | 1.4 mi |
8 | 1029 W 38th St | $1350 | 2 | 1 | 696 | 1 mi |
9 | 1029 W 38th St W, Unit 1029 | $1350 | 2 | 1 | 696 | 1 mi |
10 | 3706 Montgomery St | $1275 | 2 | 1 | 725 | 0.7 mi |
11 | 3302 Bulloch St, Apt E | $995 | 2 | 1 | 744 | 0.4 mi |
12 | 512 W 32nd St | $1100 | 2 | 1 | 696 | 1.3 mi |
13 | 19 W 45th St | $1850 | 2 | 1 | 750 | 0.6 mi |
14 | 10 W 51st St | $1775 | 2 | 1 | 822 | 0.7 mi |
15 | 14 E 38th St | $1900 | 2 | 1 | 800 | 1.1 mi |
16 | 14 E 38th St, Apt B | $1700 | 2 | 1 | 800 | 1.1 mi |
17 | 503 W 42nd St, Unit A | $1595 | 2 | 1 | 850 | 0.4 mi |
18 | 110 1/2 West 51st St | $1700 | 2 | 1 | 846 | 0.6 mi |
19 | 110 1/2 W 51st St, Unit B | $1700 | 2 | 1 | 846 | 0.6 mi |
20 | 119 W 60th St | $1450 | 2 | 1 | 800 | 1.3 mi |
21 | 647 W 41st St | $1200 | 2 | 1 | 858 | 0.5 mi |
22 | 210-212 W 57th St | $1600 | 2 | 1 | 825 | 1 mi |
23 | 409 E 38th St, Unit Front | $2200 | 2 | 1 | 800 | 1.4 mi |
24 | 210 W 57th St | $1600 | 2 | 1 | 831 | 1 mi |
25 | 315 W 38th St, Apt 1 | $1850 | 2 | 2 | 647 | 0.8 mi |