- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -0.71% first-year return on $35,679 initial cash invested.
Cash On Cash
-0.71%
Cap Rate
6.72%
Rent
$1,360
Cashflow
-$21
Rent Confidence: High
Annual
$16,320
Median
$1,365
Avg
$1,361
Samples
25
Financing
Purchase Price $170k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $35,679
Downpayment $33,980
Closing costs $1,699
Rehab $0
Furnishing $0
Cashflow
Total Income $1,360
Total Expenses $1,381
Mortgage P&I $904
Property Taxes $63
Home Insurance $60
PManagement $136
CapEx $68
Vacancy $82
Maintenance $68
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 609 Murray Rd NW | $1250 | 3 | 2 | 1477 | 0.2 mi |
2 | 418 N Edgemont Cir NW | $1300 | 3 | 2 | 1512 | 0.7 mi |
3 | 623 Murray Rd NW | $1000 | 3 | 2 | 1300 | 0.3 mi |
4 | 3810 Timbercrest Dr NW | $1395 | 3 | 2 | 1440 | 1.7 mi |
5 | 703 Lantana Way NW | $1300 | 3 | 2 | 1452 | 1.8 mi |
6 | 2501 Gibson St NW | $1250 | 3 | 2 | 1400 | 1.9 mi |
7 | 2113 Harris Rd NW | $1295 | 3 | 2 | 1550 | 1.5 mi |
8 | 2303 Lynn Rd NW | $1295 | 3 | 2 | 1500 | 2 mi |
9 | 613 Ofallon Rd NW | $1400 | 3 | 1.5 | 1350 | 0.2 mi |
10 | 2605 Gibson St NW | $1365 | 3 | 2 | 1359 | 2 mi |
11 | 3602 Lakewood Dr NW | $1395 | 3 | 2 | 1650 | 0.8 mi |
12 | 401 N Edgemont Cir NW | $1460 | 3 | 1.5 | 1500 | 0.7 mi |
13 | 3004 Merry Oaks Dr NW | $1295 | 3 | 1.5 | 1300 | 0.4 mi |
14 | 2109 Nw Kildare St | $1600 | 3 | 2 | 1239 | 1.6 mi |
15 | 2228 Norris Rd NW | $1295 | 3 | 1.5 | 1422 | 2.1 mi |
16 | 310 N Plymouth Rd NW | $1375 | 3 | 1.5 | 1598 | 0.7 mi |
17 | 3014 Merry Oaks Dr NW | $1050 | 3 | 2 | 1100 | 0.4 mi |
18 | 2527 Birchfield Dr NE | $1600 | 3 | 2 | 1700 | 1.6 mi |
19 | 2114 Lynn Rd NW | $1600 | 3 | 1.5 | 1500 | 2 mi |
20 | 127 Wilkenson Dr NE | $1475 | 3 | 2 | 1200 | 1.8 mi |
21 | 641 Dawson Ter NW | $1395 | 3 | 1 | 1487 | 0.6 mi |
22 | 2115 Maysville Rd NE | $1500 | 3 | 2 | 1669 | 2.2 mi |
23 | 2019 Lee High Dr NE | $1650 | 3 | 2 | 1170 | 1.7 mi |
24 | 4408 Kenwood Dr NW | $1195 | 3 | 1.5 | 1520 | 2 mi |
25 | 1010 Ne Russell St | $1295 | 3 | 2 | 1208 | 2.2 mi |