- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -9.06% first-year return on $47,292 initial cash invested.
Cash On Cash
-9.06%
Cap Rate
4.85%
Rent
$1,375
Cashflow
-$357
Rent Confidence: High
Annual
$16,500
Median
$1,300
Avg
$1,294
Samples
25
Financing
Purchase Price $225k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $47,292
Downpayment $45,040
Closing costs $2,252
Rehab $0
Furnishing $0
Cashflow
Total Income $1,375
Total Expenses $1,732
Mortgage P&I $1,199
Property Taxes $175
Home Insurance $0
PManagement $138
CapEx $69
Vacancy $82
Maintenance $69
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 547 S Lightner Dr | $1550 | 3 | 3 | 2600 | 1.4 mi |
2 | 73 S Mission Rd | $2100 | 3 | 2.5 | 2676 | 1.4 mi |
3 | 702 Fabrique St | $1345 | 3 | 2 | 2161 | 0.9 mi |
4 | 1116 S Barlow St | $1895 | 4 | 3 | 2280 | 0.2 mi |
5 | 921 S Royal Rd | $995 | 3 | 1.5 | 2050 | 0.3 mi |
6 | 726 S Fabrique Dr | $995 | 3 | 1.5 | 2000 | 0.8 mi |
7 | 1029 S Woodlawn Blvd | $1050 | 3 | 1.5 | 1933 | 0.4 mi |
8 | 6815 E Zimmerly St | $1395 | 3 | 2 | 1600 | 0.1 mi |
9 | 1223 S Governeour Rd | $1395 | 3 | 2 | 1600 | 0.4 mi |
10 | 933 S Apache Dr | $1345 | 3 | 2 | 1513 | 0.2 mi |
11 | 886 S Fabrique Dr | $1400 | 3 | 2 | 1524 | 0.6 mi |
12 | 936 S Longfellow St | $1400 | 3 | 2 | 1555 | 1 mi |
13 | 7610 E Indianapolis St | $1295 | 3 | 1 | 1.3 mi | |
14 | 731 S Apache Dr | $1095 | 3 | 2 | 1226 | 0.5 mi |
15 | 951 S Longfellow Ln | $1575 | 4 | 3 | 1800 | 1 mi |
16 | 1074 S Silverdale Ct | $1095 | 3 | 1.5 | 1530 | 0.9 mi |
17 | 949 S Pineridge Rd | $1195 | 3 | 2 | 1276 | 1 mi |
18 | 937 S Broadmoor St | $1350 | 3 | 1 | 1700 | 0.8 mi |
19 | 8125 E Zimmerly St | $1325 | 3 | 2 | 1241 | 1.5 mi |
20 | 6126 E Harry St | $750 | 3 | 1 | 1594 | 0.7 mi |
21 | 1151 S Waverly St | $1095 | 3 | 2 | 988 | 0.9 mi |
22 | 534 S Edgemoor St | $1150 | 3 | 2 | 1100 | 1.6 mi |
23 | 708 Prairie Park Rd | $995 | 3 | 1.5 | 1287 | 1.1 mi |
24 | 647 S Fabrique Dr | $1300 | 3 | 1.5 | 1208 | 1 mi |
25 | 8007 E Indianapolis St | $1275 | 3 | 1.5 | 1211 | 1.5 mi |