REI Lense- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 21.2% first-year return on $16,695 initial cash invested.
Cash On Cash
21.2%
Cap Rate
11.76%
Rent
$1,213
Cashflow
$295
Rent Confidence: High
Annual
$14,556
Median
$1,295
Avg
$1,234
Samples
25
Financing
Purchase Price $79,500
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $16,695
Downpayment $15,900
Closing costs $795
Rehab $0
Furnishing $0
Cashflow
Total Income $1,213
Total Expenses $918
Mortgage P&I $423
Property Taxes $151
Home Insurance $28
PManagement $121
CapEx $61
Vacancy $73
Maintenance $61
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1018 Reverend B J Lewis Dr | $1400 | 2 | 1 | 768 | 1.1 mi |
| 2 | 786 Fair St | $1350 | 2 | 1 | 884 | 0.1 mi |
| 3 | 7312 Price St | $1200 | 2 | 1 | 720 | 1.9 mi |
| 4 | 1914 Ferguson Way | $1250 | 2 | 1 | 720 | 2.4 mi |
| 5 | 8507 Lorna St, Unit A | $1400 | 2 | 1 | 850 | 2.2 mi |
| 6 | 978 Ringold St, Unit A | $1400 | 2 | 1 | 950 | 0.9 mi |
| 7 | 978 Ringold St, Unit B | $1400 | 2 | 1 | 951 | 0.9 mi |
| 8 | 8709 Knox St, Unit B | $999 | 2 | 1 | 950 | 1.3 mi |
| 9 | 1020 Dewalt St, Unit B | $950 | 2 | 1 | 600 | 1.4 mi |
| 10 | 6922A De Priest St | $1375 | 2 | 2 | 735 | 1.3 mi |
| 11 | 8102 Yale St | $1175 | 2 | 1 | 1.4 mi | |
| 12 | 8007 Lawn St, Unit A | $895 | 1 | 1 | 763 | 0.2 mi |
| 13 | 783 Ringold St | $875 | 2 | 1 | 1306 | 0.2 mi |
| 14 | 8626 Williamsdell St, Unit A | $1295 | 2 | 1.5 | 1360 | 0.8 mi |
| 15 | 784 W Rittenhouse Rd | $1500 | 1 mi | |||
| 16 | 995 Junell St | $1300 | 2 | 1 | 1800 | 0.8 mi |
| 17 | 6329 W Montgomery Rd | $1650 | 2 | 2 | 1100 | 2.1 mi |
| 18 | S Victory Dr | $1000 | 1.6 mi | |||
| 19 | 8803 Donley Dr | $1500 | 3 | 1.5 | 820 | 2.1 mi |
| 20 | 995 Saint Clair St, Unit B | $1360 | 3 | 2 | 872 | 0.8 mi |
| 21 | 6706 Apollo St | $600 | 1 | 1 | 1.9 mi | |
| 22 | 310 W Obion Rd | $1400 | 3 | 1 | 1000 | 2.3 mi |
| 23 | 8318 Prairie View Dr, Unit A | $1230 | 3 | 2 | 872 | 1.2 mi |
| 24 | 7528 E Maxroy St, Unit B | $1050 | 3 | 2 | 872 | 1.7 mi |
| 25 | 7528 E Maxroy St, Unit A | $1295 | 3 | 2 | 872 | 1.7 mi |