- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -6.58% first-year return on $29,715 initial cash invested.
Cash On Cash
-6.58%
Cap Rate
5.4%
Rent
$932
Cashflow
-$163
Rent Confidence: High
Annual
$11,184
Median
$925
Avg
$931
Samples
25
Financing
Purchase Price $142k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $29,715
Downpayment $28,300
Closing costs $1,415
Rehab $0
Furnishing $0
Cashflow
Total Income $932
Total Expenses $1,095
Mortgage P&I $753
Property Taxes $99
Home Insurance $0
PManagement $93
CapEx $47
Vacancy $56
Maintenance $47
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 807 S Edgemoor St | $995 | 2 | 1 | 1096 | 0.5 mi |
2 | 847 S Pinecrest St | $925 | 2 | 1 | 1136 | 1 mi |
3 | 6027 E Lincoln St | $1050 | 2 | 1 | 1218 | 0.4 mi |
4 | 4618 E Gilbert St | $950 | 2 | 1 | 1057 | 1.4 mi |
5 | 605 S Beverly Dr | $1350 | 2 | 1 | 1219 | 0.7 mi |
6 | 6516 E Cottonwood Ln, Unit 1 | $900 | 2 | 1 | 1237 | 0.6 mi |
7 | 6514 E Cottonwood Ln, Unit 2 | $850 | 2 | 1 | 1237 | 0.6 mi |
8 | 1037 S Pineridge Rd | $945 | 2 | 1 | 988 | 0.8 mi |
9 | 1021 Prairie Park Rd | $1045 | 2 | 1 | 976 | 0.7 mi |
10 | 1030 S Christine St | $975 | 2 | 1 | 976 | 0.8 mi |
11 | 1063 S Waverly St | $995 | 2 | 1 | 973 | 0.8 mi |
12 | 7131 E Gilbert St | $895 | 2 | 1 | 983 | 1.3 mi |
13 | 220 S Oliver Ave | $920 | 2 | 1 | 1236 | 1.6 mi |
14 | 6330 E Eilerts Ave | $800 | 2 | 1 | 900 | 0.4 mi |
15 | 626 S Edgemoor Dr | $895 | 2 | 1 | 900 | 0.5 mi |
16 | 6605 E Cottonwood Ln, Unit 6605 | $700 | 2 | 1 | 900 | 0.6 mi |
17 | 835 S Watson Ln | $900 | 2 | 1 | 938 | 1.3 mi |
18 | 1731 S Woodlawn Blvd | $1200 | 2 | 1.5 | 1139 | 1.6 mi |
19 | 427 S Oliver Ave | $795 | 2 | 1 | 1280 | 1.4 mi |
20 | 619 S Hunter St | $750 | 2 | 1 | 852 | 0.6 mi |
21 | 1645 Windsor St | $975 | 2 | 1 | 908 | 1.4 mi |
22 | 625 S Hunter St | $750 | 2 | 1 | 850 | 0.6 mi |
23 | 601 S Lightner Dr | $925 | 2 | 1 | 833 | 0.4 mi |
24 | 6204 E Orme St | $875 | 2 | 1 | 0.3 mi | |
25 | 1750 S Fabrique Dr | $925 | 2 | 1 | 916 | 1.6 mi |