- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 3.6% first-year return on $31,290 initial cash invested.
Cash On Cash
3.6%
Cap Rate
7.76%
Rent
$1,545
Cashflow
$94
Rent Confidence: High
Annual
$18,540
Median
$1,500
Avg
$1,545
Samples
25
Financing
Purchase Price $149k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,290
Downpayment $29,800
Closing costs $1,490
Rehab $0
Furnishing $0
Cashflow
Total Income $1,545
Total Expenses $1,451
Mortgage P&I $793
Property Taxes $90
Home Insurance $52
HOA $115
PManagement $154
CapEx $77
Vacancy $93
Maintenance $77
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 6462 Sw 103rd Street Rd | $1495 | 2 | 2 | 1144 | 0 mi |
2 | 10976 Sw 62nd Ter | $1450 | 2 | 2 | 1144 | 0.6 mi |
3 | 6498 Sw 106th Pl | $1375 | 2 | 2 | 1040 | 0.1 mi |
4 | 6382 Sw 103rd Street Rd | $1550 | 2 | 2 | 1336 | 0.1 mi |
5 | 11602 Sw 70th Ct | $1750 | 2 | 2 | 1079 | 1.8 mi |
6 | 5802 Sw 111th Place Rd | $2000 | 2 | 2 | 1274 | 1.3 mi |
7 | 10951 Sw 80th Ct | $1550 | 2 | 2 | 1144 | 2.8 mi |
8 | 5940 Sw 102nd St | $925 | 2 | 2 | 1008 | 1.1 mi |
9 | 10012 Sw 62nd Cir | $1800 | 2 | 2 | 1320 | 1.1 mi |
10 | 8228 Sw 108th Loop | $1550 | 2 | 2 | 1133 | 2.9 mi |
11 | 10046 Sw 81st Terrace Rd | $1300 | 2 | 2 | 1179 | 2.8 mi |
12 | 7221 Sw 115th Pl | $1995 | 2 | 2 | 1287 | 1.8 mi |
13 | 10881 Sw 81st Avenue Rd | $1600 | 2 | 2 | 1088 | 2.8 mi |
14 | 9425 Sw 84th Ter, Unit D | $1500 | 2 | 2 | 1141 | 3.5 mi |
15 | 10006 Sw 84th Ave Rd | $1500 | 2 | 2 | 1200 | 3.1 mi |
16 | 11480 Sw 78th Cir | $1600 | 2 | 2 | 1229 | 2.7 mi |
17 | 8130 Sw 108th Street Rd | $1850 | 2 | 2 | 1084 | 2.8 mi |
18 | 10448 Sw 85th Ct | $1450 | 2 | 2 | 1187 | 3.6 mi |
19 | 10912 Sw 69th Cir | $1800 | 2 | 3 | 1169 | 0.8 mi |
20 | 8655 Sw 95th St | $1450 | 2 | 2 | 1179 | 3.8 mi |
21 | 10961 Sw 84th Ave | $1400 | 2 | 2 | 1224 | 3.3 mi |
22 | 10443 Sw 85th Ct | $1550 | 2 | 2 | 1093 | 3.5 mi |
23 | 10484 Sw 85th Ct | $1350 | 2 | 2 | 1090 | 3.5 mi |
24 | 10442 Sw 85th Ct, # A | $1495 | 2 | 2 | 1090 | 3.5 mi |
25 | 8020 Sw 108th Loop, # 108 | $1340 | 2 | 2 | 1038 | 2.9 mi |