- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 29.58% first-year return on $20,160 initial cash invested.
Cash On Cash
29.58%
Cap Rate
13.52%
Rent
$1,478
Cashflow
$497
Rent Confidence: High
Annual
$17,736
Median
$1,450
Avg
$1,463
Samples
25
Financing
Purchase Price $96,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $20,160
Downpayment $19,200
Closing costs $960
Rehab $0
Furnishing $0
Cashflow
Total Income $1,478
Total Expenses $981
Mortgage P&I $511
Property Taxes $51
Home Insurance $34
PManagement $148
CapEx $74
Vacancy $89
Maintenance $74
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 7619 Old Kings Rd | $1440 | 3 | 2 | 1463 | 0.9 mi |
2 | 7323 Richardson Rd | $1675 | 3 | 2 | 1470 | 1.6 mi |
3 | 7415 Bob O Link Rd | $1379 | 3 | 2 | 1230 | 0 mi |
4 | 5110 Dostie Dr S | $1395 | 3 | 2 | 1348 | 1.3 mi |
5 | 8153 Thrasher Ave | $1600 | 3 | 2 | 1353 | 1.4 mi |
6 | 7954 Leona St | $1450 | 3 | 2 | 1304 | 1 mi |
7 | 7454 John F Kennedy Dr E | $1345 | 3 | 2 | 1200 | 0.2 mi |
8 | 7713 Old Kings Rd | $1495 | 3 | 2 | 1277 | 1 mi |
9 | 9410 Gilchrist Ct | $1675 | 3 | 2 | 1468 | 2.5 mi |
10 | 5919 Patterson Ave | $1306 | 3 | 2 | 1230 | 0.6 mi |
11 | 4662 Lincrest Dr N | $1630 | 3 | 2 | 1383 | 2.4 mi |
12 | 5637 Dunmire Ave | $1399 | 3 | 2 | 1252 | 1 mi |
13 | 6017 Patterson Ave | $1449 | 3 | 2 | 1209 | 0.6 mi |
14 | 5993 Dunmire Ave | $1466 | 3 | 2 | 1209 | 0.7 mi |
15 | 5988 Moncrief Rd W | $1491 | 3 | 2 | 1209 | 0.7 mi |
16 | 5859 Dunmire Ave | $1359 | 3 | 2 | 1209 | 0.7 mi |
17 | 7826 Moncrief Dinsmore Rd | $1512 | 3 | 2 | 1230 | 0.9 mi |
18 | 7849 Moncrief Dinsmore Rd | $1341 | 3 | 2 | 1230 | 1 mi |
19 | 7828 Dekle Ave | $1468 | 3 | 2 | 1230 | 1 mi |
20 | 4910 Rhode Island Dr N | $1700 | 3 | 2 | 1300 | 1.8 mi |
21 | 6630 Zora St | $1395 | 3 | 2 | 1277 | 1.6 mi |
22 | 4703 Hatteras Rd | $1295 | 3 | 2 | 1350 | 2.4 mi |
23 | 7232 Rutledge Pearson Dr | $1250 | 3 | 2 | 1360 | 2.5 mi |
24 | 4436 Kenndle Rd | $1500 | 3 | 2 | 1379 | 2.7 mi |
25 | 6649 Osceola St | $1550 | 3 | 2 | 1277 | 1.6 mi |