- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -10.89% first-year return on $59,850 initial cash invested.
Cash On Cash
-10.89%
Cap Rate
4.44%
Rent
$1,600
Cashflow
-$543
Rent Confidence: High
Annual
$19,200
Median
$1,649
Avg
$1,602
Samples
25
Financing
Purchase Price $285k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $59,850
Downpayment $57,000
Closing costs $2,850
Rehab $0
Furnishing $0
Cashflow
Total Income $1,600
Total Expenses $2,143
Mortgage P&I $1,517
Property Taxes $110
Home Insurance $100
PManagement $160
CapEx $80
Vacancy $96
Maintenance $80
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 819 Hadley Rd | $1375 | 3 | 1 | 975 | 0.6 mi |
2 | 721 Bunche Dr | $1395 | 3 | 1 | 1000 | 0.4 mi |
3 | 1924 Hadley Rd | $1695 | 3 | 1 | 936 | 0.3 mi |
4 | 820 Newcombe Rd | $1695 | 3 | 1 | 995 | 0.8 mi |
5 | 1203 Bunche Dr | $1295 | 3 | 1 | 1000 | 1 mi |
6 | 524 Branch St | $1750 | 3 | 1 | 1012 | 1 mi |
7 | 1913 Bates St | $1650 | 3 | 1 | 1100 | 0.2 mi |
8 | 757 Lunar Dr | $1750 | 3 | 1 | 975 | 2 mi |
9 | 1905 Charles St | $1500 | 3 | 1 | 1096 | 0.3 mi |
10 | 741 Lunar Dr | $1550 | 3 | 1 | 975 | 2 mi |
11 | 606 Coleman St, Unit Level | $1250 | 3 | 1 | 950 | 1.8 mi |
12 | 620 Grantland Dr | $1850 | 3 | 1 | 1000 | 2 mi |
13 | 741 Ellington St, Apt B | $1350 | 3 | 1 | 900 | 1.7 mi |
14 | 741 Ellington St, Apt C | $1450 | 3 | 1 | 900 | 1.7 mi |
15 | 212 Blanchard St | $1650 | 3 | 1 | 1045 | 2 mi |
16 | 22 Pantops St | $1700 | 3 | 1 | 1104 | 1.7 mi |
17 | 804 Mcmakin St | $1450 | 3 | 1 | 1179 | 0.8 mi |
18 | 2504 Fitzgerald Dr | $1799 | 3 | 1.5 | 1082 | 0.8 mi |
19 | 1304 Seabrook Rd | $1700 | 3 | 1 | 1120 | 2 mi |
20 | 2001 Southgate Dr | $1800 | 3 | 1 | 1175 | 1.7 mi |
21 | 1413 Garner Rd | $1450 | 3 | 1 | 1269 | 0.8 mi |
22 | 860 Darby St | $1550 | 3 | 2 | 1045 | 0.3 mi |
23 | 708 Hadley Rd | $1649 | 3 | 1 | 0.6 mi | |
24 | 1005 Shades Pl | $1350 | 3 | 1.5 | 1100 | 1.2 mi |
25 | 1109 Thelonious Dr | $2400 | 3 | 2 | 1072 | 0.7 mi |