- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 62.73% first-year return on $11,708 initial cash invested.
Cash On Cash
62.73%
Cap Rate
20.94%
Rent
$1,289
Cashflow
$612
Rent Confidence: High
Annual
$15,468
Median
$1,229
Avg
$1,292
Samples
25
Financing
Purchase Price $55,750
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $11,708
Downpayment $11,150
Closing costs $558
Rehab $0
Furnishing $0
Cashflow
Total Income $1,289
Total Expenses $677
Mortgage P&I $297
Property Taxes $26
Home Insurance $20
PManagement $129
CapEx $64
Vacancy $77
Maintenance $64
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1501 Ne 57th St, # 1 | $1155 | 2 | 1 | 1050 | 2.5 mi |
2 | 1643 Ne 71st St | $1229 | 2 | 1 | 1028 | 2.7 mi |
3 | 1633 Ne 71st St | $1229 | 2 | 1 | 1028 | 2.7 mi |
4 | 1632 Ne 71st St | $1229 | 2 | 1 | 1028 | 2.7 mi |
5 | 1641 Ne 71st St | $1229 | 2 | 1 | 1028 | 2.7 mi |
6 | 1643 Ne 70th St | $1219 | 2 | 1 | 1028 | 2.7 mi |
7 | 1700 Ne 71st St | $1229 | 2 | 1 | 1028 | 2.7 mi |
8 | 1630 Ne 71st Pl | $1229 | 2 | 1 | 1028 | 2.7 mi |
9 | 1703 Ne 70th St | $1149 | 2 | 1 | 1028 | 2.7 mi |
10 | 1630 Ne 71st St | $1219 | 2 | 1 | 1028 | 2.8 mi |
11 | 1643 Ne 71st St, # 1643-21 | $1149 | 2 | 1 | 1028 | 2.7 mi |
12 | 1711 Ne 70th St | $1149 | 2 | 1 | 1028 | 2.8 mi |
13 | 1642 Ne 71st Pl, # 1642-29 | $1125 | 2 | 1 | 1028 | 2.7 mi |
14 | 1701 Ne 71st St | $1125 | 2 | 1 | 1028 | 2.8 mi |
15 | 1712 Ne 71st St, # 1712-09 | $1149 | 2 | 1 | 1028 | 2.8 mi |
16 | 5830 Ne Jacksonville Rd, Unit 5834 | $1100 | 2 | 1 | 950 | 2.5 mi |
17 | 5600 Ne Jacksonville Rd | $1400 | 2 | 1 | 943 | 2.6 mi |
18 | 322 Nw 25th St | $1375 | 2 | 1 | 1050 | 4.6 mi |
19 | 1421 Ne 38th St | $1450 | 2 | 1 | 957 | 3.8 mi |
20 | 1417 Ne 38th St | $1450 | 2 | 1 | 957 | 3.8 mi |
21 | 5432 Ne 11th Ave | $1350 | 2 | 1 | 840 | 2.2 mi |
22 | 707 Ne 26th St | $1300 | 2 | 1 | 1010 | 4.6 mi |
23 | 1315 Ne 53rd St | $1350 | 2 | 1 | 852 | 2.5 mi |
24 | 6519 Ne 22nd Ct | $1550 | 2 | 1 | 912 | 3.5 mi |
25 | 2215 Ne 16th Ct | $2150 | 2 | 1 | 1146 | 5.7 mi |