- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -2.34% first-year return on $52,290 initial cash invested.
Cash On Cash
-2.34%
Cap Rate
6.41%
Rent
$2,144
Cashflow
-$102
Rent Confidence: High
Annual
$25,728
Median
$2,075
Avg
$2,144
Samples
25
Financing
Purchase Price $249k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,290
Downpayment $49,800
Closing costs $2,490
Rehab $0
Furnishing $0
Cashflow
Total Income $2,144
Total Expenses $2,246
Mortgage P&I $1,325
Property Taxes $277
Home Insurance $87
PManagement $214
CapEx $107
Vacancy $129
Maintenance $107
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 6103 Hogan Ave | $2240 | 3 | 1 | 1128 | 0.8 mi |
2 | 7617 Cayenne Ln | $2100 | 3 | 1 | 1111 | 0.8 mi |
3 | 6207 Hogan Ave | $1995 | 3 | 2 | 1316 | 0.6 mi |
4 | 6803 Santos St | $2100 | 3 | 2 | 1290 | 0.6 mi |
5 | 6707 Santos St | $2300 | 3 | 1 | 1008 | 0.6 mi |
6 | 6705 Canal St | $1695 | 3 | 1 | 996 | 0.5 mi |
7 | 7501 Cayenne Ln | $2195 | 3 | 2 | 1341 | 0.9 mi |
8 | 6703 Galindo St | $1675 | 3 | 2 | 1236 | 0.3 mi |
9 | 6111 Caddie St, Unit B | $1995 | 3 | 2 | 1331 | 1.1 mi |
10 | 6109 Caddie St, Unit B | $1950 | 3 | 2 | 1331 | 1.1 mi |
11 | 806 Montopolis Dr | $1795 | 3 | 2 | 1254 | 0.6 mi |
12 | 7400 Cayenne Ln | $1999 | 3 | 2 | 1338 | 1 mi |
13 | 6922 Villita Avenida St | $3600 | 3 | 2 | 1200 | 0.3 mi |
14 | 6915 Villita Avenida St | $2600 | 3 | 2 | 1186 | 0.3 mi |
15 | 6601 Porter St | $1985 | 3 | 2 | 1458 | 0.4 mi |
16 | 7000 Villita Avenida St | $2300 | 3 | 2 | 1168 | 0.3 mi |
17 | 1417 Poppy Seed Ln | $2108 | 3 | 2 | 1203 | 0.8 mi |
18 | 1520 Poppy Seed Ln | $2000 | 3 | 2 | 1203 | 0.8 mi |
19 | 1409 Coriander Dr | $2075 | 3 | 2 | 1203 | 0.9 mi |
20 | 6402 Porter St | $1595 | 3 | 1 | 910 | 0.5 mi |
21 | 1621 Poppy Seed Ln | $2399 | 3 | 2 | 1203 | 0.9 mi |
22 | 1704 Poppy Seed Ln | $1750 | 3 | 2 | 1203 | 0.9 mi |
23 | 1716 Anise Dr | $2550 | 3 | 2 | 1203 | 0.9 mi |
24 | 1101 Vargas Rd, Unit A | $1900 | 3 | 2.5 | 1350 | 0.2 mi |
25 | 1009 Vasquez St | $2700 | 3 | 1 | 859 | 0 mi |