- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 28.43% first-year return on $20,769 initial cash invested.
Cash On Cash
28.43%
Cap Rate
13.25%
Rent
$1,470
Cashflow
$492
Rent Confidence: High
Annual
$17,640
Median
$1,500
Avg
$1,488
Samples
25
Financing
Purchase Price $98,900
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $20,769
Downpayment 20% $19,780
Closing costs 1% $989
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,470
Total Expenses $978
Mortgage P&I 36% $526
Property Taxes 2% $34
Home Insurance 2% $35
PManagement 10% $147
CapEx 5% $74
Vacancy 6% $88
Maintenance 5% $74
Other 0% $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 7109 Wilson Dr | $1300 | 2 | 1 | 800 | 0.9 mi |
2 | 1030 Oglesby Rd | $1300 | 2 | 1 | 840 | 4.5 mi |
3 | 5010O Barr Rd, Apt 1 | $1475 | 2 | 2 | 1000 | 5.2 mi |
4 | 7005 Washington Pike | $1500 | 2 | 1 | 800 | 4.4 mi |
5 | 4704 Shell Ln | $1000 | 2 | 1 | 784 | 4.3 mi |
6 | 6005 Old Rutledge Pike | $1350 | 2 | 1 | 700 | 2.9 mi |
7 | 4864 Shell Ln | $1675 | 2 | 1 | 900 | 4.6 mi |
8 | 2705 Beartooth Way | $1595 | 2 | 2 | 1190 | 4.3 mi |
9 | 5704 Reece Way | $1700 | 2 | 2 | 1080 | 5.6 mi |
10 | 5307 Blue Star Dr | $1800 | 2 | 2 | 1163 | 4.9 mi |
11 | 7227 N Ruggles Ferry Pike | $1700 | 2 | 1 | 648 | 3.1 mi |
12 | 5013O Barr Rd | $1400 | 2 | 1 | 754 | 5.2 mi |
13 | 6101 Old Rutledge Pike, Unit 2 | $1285 | 2 | 1 | 2.8 mi | |
14 | 213 Connex St | $1246 | 2 | 1 | 805 | 6.3 mi |
15 | 308 Cash Rd | $1600 | 2 | 1 | 960 | 4.9 mi |
16 | 4131 Lilac Ave | $1196 | 2 | 1 | 800 | 6.4 mi |
17 | 947 Spring Park Rd | $1850 | 2 | 2 | 1290 | 4.7 mi |
18 | 125 Holston Ct, Apt 2 | $1400 | 2 | 1 | 750 | 5.7 mi |
19 | 5211 Devonbrook Way | $1500 | 2 | 2 | 1080 | 6.8 mi |
20 | 4237 Holston Dr | $1450 | 2 | 1 | 784 | 6.4 mi |
21 | 417 Burns Rd | $1500 | 2 | 1 | 936 | 5.6 mi |
22 | 5859 Trestle Way | $1700 | 2 | 2 | 1238 | 5.4 mi |
23 | 207 Hillview Ave | $1600 | 2 | 1 | 865 | 6.8 mi |
24 | 5860 Trestle Way | $1660 | 2 | 2 | 1238 | 5.4 mi |
25 | 5012 Obarr Rd, Apt 1 | $1425 | 2 | 1 | 1000 | 5.2 mi |
Projections