- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 0.19% first-year return on $24,990 initial cash invested.
Cash On Cash
0.19%
Cap Rate
7.06%
Rent
$1,258
Cashflow
$4
Rent Confidence: High
Annual
$15,096
Median
$1,250
Avg
$1,258
Samples
25
Financing
Purchase Price $119k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $24,990
Downpayment $23,800
Closing costs $1,190
Rehab $0
Furnishing $0
Cashflow
Total Income $1,258
Total Expenses $1,254
Mortgage P&I $633
Property Taxes $252
Home Insurance $42
PManagement $126
CapEx $63
Vacancy $75
Maintenance $63
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 7214 Corsicana St, Unit A | $1350 | 2 | 1 | 980 | 0.6 mi |
2 | 1927 Sakowitz St | $1150 | 2 | 1 | 1048 | 2 mi |
3 | 7205 Tremper St | $1200 | 2 | 1 | 921 | 0.3 mi |
4 | 4918 Noble St, Unit B | $1395 | 2 | 1 | 1033 | 2.6 mi |
5 | 1904 Erastus St | $1250 | 2 | 1 | 1000 | 2.3 mi |
6 | 7328 Market St | $1300 | 2 | 1.5 | 1176 | 0.1 mi |
7 | 7215 Force St | $1349 | 2 | 1 | 920 | 1.5 mi |
8 | 6214 Alderson St, Unit A | $1150 | 2 | 1 | 950 | 2 mi |
9 | 3613 Easy St | $1300 | 2 | 1 | 1000 | 2.8 mi |
10 | 5411 Arapahoe St | $1200 | 2 | 1 | 912 | 2.1 mi |
11 | 5411 Arapahoe St, Unit A | $1400 | 2 | 1 | 912 | 2.1 mi |
12 | 4612 Rawley St | $1200 | 2 | 1 | 936 | 2.8 mi |
13 | 434 Meters St, Unit A | $1150 | 2 | 1 | 800 | 1 mi |
14 | 6905 Palestine St, Unit A | $1250 | 2 | 1 | 1382 | 0.8 mi |
15 | 6702 Ave T | $1250 | 2 | 1 | 900 | 2.6 mi |
16 | 4524 Sharon St | $1495 | 2 | 1 | 900 | 2.8 mi |
17 | 2002 N Wayside Dr, Unit 44 | $1015 | 2 | 1 | 780 | 1.1 mi |
18 | 2002 N Wayside Dr, Unit 36 | $1015 | 2 | 1 | 780 | 1.1 mi |
19 | 2002 N Wayside Dr, Unit 24 | $1015 | 2 | 1 | 780 | 1.1 mi |
20 | 6924 Longview St | $1400 | 2 | 1 | 1.4 mi | |
21 | 6905 Palestine St, Unit B | $1499 | 2 | 2 | 950 | 0.8 mi |
22 | 4704 Farmer St | $1400 | 2 | 1 | 864 | 2.7 mi |
23 | 4724 Gunter St | $1475 | 2 | 1 | 864 | 2.7 mi |
24 | 6903 Palestine St | $1300 | 2 | 1 | 1488 | 0.8 mi |
25 | 5400 Market St, Apt 4 | $950 | 2 | 1 | 800 | 2.2 mi |