- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -0.5% first-year return on $31,479 initial cash invested.
Cash On Cash
-0.5%
Cap Rate
6.85%
Rent
$1,424
Cashflow
-$13
Rent Confidence: High
Annual
$17,088
Median
$1,430
Avg
$1,424
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,479
Downpayment $29,980
Closing costs $1,499
Rehab $0
Furnishing $0
Cashflow
Total Income $1,424
Total Expenses $1,437
Mortgage P&I $798
Property Taxes $218
Home Insurance $52
PManagement $142
CapEx $71
Vacancy $85
Maintenance $71
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2780 Altaview Dr SE | $1250 | 3 | 1 | 1104 | 0.6 mi |
2 | 3038 Empire Blvd SW | $1750 | 3 | 1 | 995 | 0.7 mi |
3 | 2496 Old Hapeville Rd SW | $1399 | 3 | 1 | 1103 | 1.3 mi |
4 | 3128 Latona Dr SW | $1340 | 3 | 1 | 1125 | 1 mi |
5 | 3032 1st Ave SW | $1110 | 3 | 1 | 1044 | 1.6 mi |
6 | 39 Springside Dr SE | $1350 | 3 | 1.5 | 1075 | 0.2 mi |
7 | 85 Mount Zion Rd SW | $1430 | 3 | 1.5 | 1075 | 0.3 mi |
8 | 281 Toni Pl SE | $1430 | 3 | 1 | 1025 | 1.5 mi |
9 | 251 Banberry Dr SE | $1330 | 3 | 1 | 1025 | 1.5 mi |
10 | 2870 Altaview Dr SE | $1495 | 3 | 1.5 | 1050 | 0.4 mi |
11 | 491 Oak Dr SE | $1450 | 3 | 1 | 1000 | 1.2 mi |
12 | 494 Hutchens Rd SE | $1375 | 3 | 1 | 1006 | 1.4 mi |
13 | 367 Belgarde Pl SE | $1520 | 3 | 1 | 1000 | 1.4 mi |
14 | 2900 Grand Ave SW | $1450 | 3 | 1 | 1000 | 1.4 mi |
15 | 392 Belgarde Pl SE | $1485 | 3 | 1 | 1000 | 1.4 mi |
16 | 375 Belgarde Pl SE | $1440 | 3 | 1 | 1000 | 1.4 mi |
17 | 376 Cologne Dr SE | $1600 | 3 | 1 | 1000 | 1.6 mi |
18 | 382 Cologne Dr SE | $1300 | 3 | 1 | 1000 | 1.6 mi |
19 | 3394 Renault Rd SE | $1595 | 3 | 1 | 1000 | 1.6 mi |
20 | 422 Macedonia Rd SE | $1600 | 3 | 1 | 1000 | 1.6 mi |
21 | 3449 Villa Cir SE | $1299 | 3 | 1 | 1000 | 1.8 mi |
22 | 442 Cologne Dr SE | $1325 | 3 | 1 | 1000 | 1.7 mi |
23 | 29 Oak Dr SW | $1175 | 3 | 1 | 950 | 1 mi |
24 | 3173 Latona Dr SE | $1550 | 3 | 1 | 950 | 1.1 mi |
25 | 3173 Latona Dr SW | $1550 | 3 | 1 | 950 | 1.2 mi |