- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -12.02% first-year return on $63,000 initial cash invested.
Cash On Cash
-12.02%
Cap Rate
4.2%
Rent
$1,682
Cashflow
-$631
Rent Confidence: High
Annual
$20,184
Median
$1,695
Avg
$1,687
Samples
25
Financing
Purchase Price $300k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $63,000
Downpayment $60,000
Closing costs $3,000
Rehab $0
Furnishing $0
Cashflow
Total Income $1,682
Total Expenses $2,313
Mortgage P&I $1,597
Property Taxes $174
Home Insurance $105
PManagement $168
CapEx $84
Vacancy $101
Maintenance $84
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 721 Bunche Dr | $1395 | 3 | 1 | 1000 | 0.1 mi |
2 | 820 Newcombe Rd | $1695 | 3 | 1 | 995 | 0.3 mi |
3 | 819 Hadley Rd | $1375 | 3 | 1 | 975 | 0.2 mi |
4 | 1203 Bunche Dr | $1295 | 3 | 1 | 1000 | 0.7 mi |
5 | 1924 Hadley Rd | $1695 | 3 | 1 | 936 | 0.3 mi |
6 | 524 Branch St | $1750 | 3 | 1 | 1012 | 1.5 mi |
7 | 1905 Charles St | $1500 | 3 | 1 | 1096 | 0.3 mi |
8 | 1913 Bates St | $1650 | 3 | 1 | 1100 | 0.4 mi |
9 | 2504 Fitzgerald Dr | $1799 | 3 | 1.5 | 1082 | 0.3 mi |
10 | 1304 Seabrook Rd | $1700 | 3 | 1 | 1120 | 1.5 mi |
11 | 22 Pantops St | $1700 | 3 | 1 | 1104 | 2 mi |
12 | 804 Mcmakin St | $1450 | 3 | 1 | 1179 | 1.3 mi |
13 | 2001 Southgate Dr | $1800 | 3 | 1 | 1175 | 1.6 mi |
14 | 708 Hadley Rd | $1649 | 3 | 1 | 0.1 mi | |
15 | 860 Darby St | $1550 | 3 | 2 | 1045 | 0.6 mi |
16 | 1413 Garner Rd | $1450 | 3 | 1 | 1269 | 1.3 mi |
17 | 1005 Shades Pl | $1350 | 3 | 1.5 | 1100 | 1.7 mi |
18 | 1109 Thelonious Dr | $2400 | 3 | 2 | 1072 | 0.7 mi |
19 | 961 Skinner Dr | $1800 | 3 | 2 | 1030 | 1.5 mi |
20 | 1117 Thelonious Dr | $1700 | 3 | 2 | 1103 | 0.7 mi |
21 | 1121 Savannah Dr | $1800 | 3 | 1.5 | 1188 | 1.5 mi |
22 | 3113 Woodbine Ct | $1590 | 3 | 2 | 1050 | 2 mi |
23 | 1805 Elkpark Dr | $1650 | 3 | 2 | 1088 | 1.8 mi |
24 | 1435 Garner Rd | $2650 | 3 | 2 | 1142 | 1.2 mi |
25 | 2524 Baney Ct | $1770 | 3 | 2 | 1148 | 1.1 mi |