- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -12.73% first-year return on $73,500 initial cash invested.
Cash On Cash
-12.73%
Cap Rate
4.03%
Rent
$1,824
Cashflow
-$780
Rent Confidence: High
Annual
$21,888
Median
$1,800
Avg
$1,821
Samples
25
Financing
Purchase Price $350k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $73,500
Downpayment $70,000
Closing costs $3,500
Rehab $0
Furnishing $0
Cashflow
Total Income $1,824
Total Expenses $2,604
Mortgage P&I $1,863
Property Taxes $146
Home Insurance $122
PManagement $182
CapEx $91
Vacancy $109
Maintenance $91
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 6824 W Ashland Dr | $2400 | 3 | 2 | 1300 | 0.5 mi |
2 | 596 S Gamay Ln | $1951 | 3 | 2 | 1360 | 1.2 mi |
3 | 6933 W Ashland Dr | $1925 | 3 | 2 | 1508 | 0.2 mi |
4 | 2080 S Curtis Rd | $1800 | 3 | 2 | 1312 | 1.9 mi |
5 | 1300 S Brooklawn Dr | $2395 | 3 | 2 | 1506 | 0.6 mi |
6 | 1721 S Raymond St | $2499 | 3 | 2 | 1500 | 1 mi |
7 | 157 N Liberty St | $1495 | 3 | 2 | 1200 | 1.3 mi |
8 | 155 N Liberty St | $1460 | 3 | 2 | 1200 | 1.3 mi |
9 | 841 S Patrick Pl | $2195 | 3 | 2 | 1137 | 0.7 mi |
10 | 8625 W Pine Valley Ln | $1795 | 3 | 2.5 | 1340 | 1.6 mi |
11 | 324 S Bitteroot Dr | $1595 | 3 | 2 | 1150 | 1.1 mi |
12 | 6812 W Ashland Dr | $1595 | 3 | 1.5 | 1241 | 0.5 mi |
13 | 326 S Bitteroot Dr | $1595 | 3 | 2 | 1150 | 1.1 mi |
14 | 8610 W Evening Star Ln | $1875 | 3 | 2.5 | 1327 | 1.6 mi |
15 | 6417 W Tahoe Dr | $2000 | 3 | 2 | 1636 | 0.8 mi |
16 | 6910 W Holiday Dr | $2000 | 3 | 1 | 1318 | 0.3 mi |
17 | 950 S Wild Phlox Way | $1595 | 3 | 1.5 | 1200 | 0.5 mi |
18 | 181 N Liberty St, Trlr 10 | $1554 | 3 | 2 | 1152 | 1.5 mi |
19 | 8896 W Shoup Ave | $1895 | 3 | 2.5 | 1380 | 1.9 mi |
20 | 8571 W Evening Star Dr | $1850 | 3 | 2.5 | 1260 | 1.6 mi |
21 | 8972 W Candleston Ln | $1595 | 3 | 2 | 1151 | 1.9 mi |
22 | 8726 W Pine Valley Ln | $1895 | 3 | 2.5 | 1427 | 1.7 mi |
23 | 8732 W Pine Valley Ln | $1650 | 3 | 2.5 | 1427 | 1.7 mi |
24 | 157 N Seafury Ln, Apt 201 | $1325 | 3 | 2 | 1107 | 1.4 mi |
25 | 8672 W Pine Valley Ln, Unit 8672 | $1595 | 3 | 2.5 | 1427 | 1.7 mi |