- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $60,900 initial cash invested.
Cash On Cash
-13.4%
Cap Rate
3.96%
Rent
$1,871
Cashflow
-$680
Rent Confidence: High
Annual
$22,452
Median
$1,900
Avg
$1,926
Samples
25
Financing
Purchase Price $290k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $60,900
Downpayment 20% $58,000
Closing costs 1% $2,900
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,871
Total Expenses $2,551
Mortgage P&I 83% $1,544
Property Taxes 21% $397
Home Insurance 5% $102
HOA 1% $21
PManagement 10% $187
CapEx 5% $94
Vacancy 6% $112
Maintenance 5% $94
Other 0% $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 8005 Tee Dr | $1670 | 3 | 2 | 1058 | 0.2 mi |
2 | 6828 Sabrina Dr | $1725 | 3 | 2 | 1022 | 1.3 mi |
3 | 7920 Tee Dr | $1900 | 3 | 2 | 1115 | 0.1 mi |
4 | 6709 Broad Brook Dr | $1795 | 3 | 2 | 1079 | 1.1 mi |
5 | 8505 Alum Rock Dr | $2100 | 3 | 2 | 1102 | 1.1 mi |
6 | 8317 Tripod Dr | $2050 | 3 | 2 | 1224 | 0.1 mi |
7 | 6912 Quinton Dr | $1795 | 3 | 2 | 1111 | 1.4 mi |
8 | 6000 Baythorne Dr, Unit 3 | $1971 | 3 | 2 | 1190 | 0.7 mi |
9 | 7912 Eudora Ln | $1895 | 3 | 2 | 1231 | 0.9 mi |
10 | 6817 Walkup Ln | $1995 | 3 | 2 | 1.3 mi | |
11 | 6701 Tara Dr | $1795 | 3 | 2 | 1231 | 1.2 mi |
12 | 9001 Alderman Dr, Unit C1-6214 | $2385 | 3 | 2 | 1.4 mi | |
13 | 9001 Alderman Dr, Unit C2-572 | $2380 | 3 | 2 | 1.4 mi | |
14 | 6924 Quinton Dr | $1550 | 3 | 2 | 1.4 mi | |
15 | 8800 Milton Lease Dr | $2000 | 3 | 2 | 1224 | 1.6 mi |
16 | 7821 Duber Ln | $1850 | 3 | 2 | 1426 | 0.1 mi |
17 | 7813 Duber Ln | $1975 | 3 | 2 | 1426 | 0 mi |
18 | 7900 Tee Dr | $1900 | 3 | 2 | 1436 | 0.1 mi |
19 | 7920 Nater Ln | $2000 | 3 | 2 | 1426 | 0.2 mi |
20 | 8017 Tee Dr | $1800 | 3 | 2 | 1420 | 0.2 mi |
21 | 8432 Fall Meadow Ln | $1720 | 3 | 2 | 1342 | 0.9 mi |
22 | 6801 Doyal Dr | $1950 | 3 | 2 | 1314 | 1.2 mi |
23 | 6312 Bumpstead Dr | $2100 | 3 | 2 | 1375 | 0.8 mi |
24 | 7812 Duber Ln | $1900 | 3 | 2 | 1486 | 0.1 mi |
25 | 8925 Wiley Way | $1950 | 3 | 2 | 1314 | 1.3 mi |
Projections