- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -10.56% first-year return on $67,620 initial cash invested.
Cash On Cash
-10.56%
Cap Rate
4.5%
Rent
$1,762
Cashflow
-$595
Rent Confidence: High
Annual
$21,144
Median
$1,700
Avg
$1,780
Samples
25
Financing
Purchase Price $322k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $67,620
Downpayment $64,400
Closing costs $3,220
Rehab $0
Furnishing $0
Cashflow
Total Income $1,762
Total Expenses $2,357
Mortgage P&I $1,714
Property Taxes $72
Home Insurance $113
PManagement $176
CapEx $88
Vacancy $106
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 4220 N 74th Dr | $1750 | 3 | 2 | 1016 | 1.3 mi |
2 | 4531 N 71st Ln | $1695 | 3 | 2 | 1126 | 0.5 mi |
3 | 7810 W Minnezona Ave | $1595 | 3 | 2 | 1005 | 1.7 mi |
4 | 5713 N 68th Ave | $1599 | 3 | 2 | 938 | 1.7 mi |
5 | 5728 N 67th Dr | $2300 | 3 | 2 | 938 | 1.7 mi |
6 | 6938 W Campbell Ave | $1700 | 3 | 1.5 | 1110 | 0.4 mi |
7 | 6044 W Oregon Ave Apt A | $1599 | 3 | 2 | 1100 | 2.1 mi |
8 | 6052 W Oregon Ave Apt B | $1599 | 3 | 2 | 1100 | 2.1 mi |
9 | 4545 N 67th Ave, Unit 1029 | $2150 | 3 | 2 | 1210 | 1 mi |
10 | 4545 N 67th Ave | $1985 | 3 | 2 | 1246 | 0.8 mi |
11 | 7718 W Whitton Ave | $1800 | 3 | 2 | 1127 | 2.2 mi |
12 | 4545 N 67th Ave, Unit 1070 | $1895 | 3 | 2 | 1228 | 1.1 mi |
13 | 5029 N 71st Ave | $1690 | 3 | 2 | 1289 | 0.5 mi |
14 | 7312 W Sells Dr | $1935 | 3 | 2 | 1260 | 0.8 mi |
15 | 4545 N 67th Ave, Unit 1071 | $2005 | 3 | 2 | 1228 | 1.1 mi |
16 | 7130 W Hollyhock Dr | $1665 | 3 | 2 | 920 | 2.3 mi |
17 | 3637 N 72nd Dr | $1800 | 3 | 2 | 1174 | 1.8 mi |
18 | 7416 W Glenrosa Ave | $1870 | 3 | 2 | 1240 | 1.1 mi |
19 | 5119 N 69th Dr | $1795 | 3 | 2 | 1289 | 0.6 mi |
20 | 7414 W Sells Dr | $1985 | 3 | 2 | 1259 | 1 mi |
21 | 4545 N 67th Ave, Unit 1078 | $1699 | 3 | 2 | 1246 | 1.2 mi |
22 | 7956 W Mariposa Dr | $1650 | 3 | 2 | 1176 | 1.9 mi |
23 | 6006 W Oregon Ave Apt A | $1399 | 3 | 1.5 | 1000 | 2.2 mi |
24 | 7533 W Clarendon Ave | $1645 | 3 | 2 | 1200 | 1.9 mi |
25 | 4261 N 67th Ln | $1695 | 3 | 1 | 1008 | 1 mi |