- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 39.2% first-year return on $10,500 initial cash invested.
Cash On Cash
39.2%
Cap Rate
15.79%
Rent
$976
Cashflow
$343
Rent Confidence: High
Annual
$11,712
Median
$970
Avg
$977
Samples
25
Financing
Purchase Price $50,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $10,500
Downpayment $10,000
Closing costs $500
Rehab $0
Furnishing $0
Cashflow
Total Income $976
Total Expenses $633
Mortgage P&I $266
Property Taxes $94
Home Insurance $18
PManagement $98
CapEx $49
Vacancy $59
Maintenance $49
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 7119 Edge St | $970 | 2 | 1 | 672 | 0.3 mi |
2 | 5521 Alta St | $1025 | 2 | 1 | 696 | 0.9 mi |
3 | 481 E 44th St, Unit B | $995 | 2 | 1 | 668 | 1 mi |
4 | 6681 Oakwood St, Unit 1 | $890 | 2 | 1 | 783 | 0.8 mi |
5 | 225 48th St E | $903 | 2 | 1 | 768 | 1.1 mi |
6 | 485 E 44th St | $845 | 2 | 1 | 776 | 1 mi |
7 | 227 W 42nd St | $995 | 2 | 1 | 734 | 2 mi |
8 | 7333 Bloxham Ave | $900 | 2 | 1 | 800 | 0.7 mi |
9 | 7354 Wilder Ave | $1275 | 2 | 1 | 806 | 0.9 mi |
10 | 3743 Peachtree St, # 3743 | $900 | 2 | 1 | 700 | 2.4 mi |
11 | 680 E 64th St, Apt 4 | $875 | 2 | 1 | 860 | 0.5 mi |
12 | 680 E 64th St | $875 | 2 | 1 | 860 | 0.5 mi |
13 | 5435 Alta St | $925 | 2 | 1 | 616 | 0.9 mi |
14 | 298 48th St E | $981 | 2 | 1 | 616 | 1 mi |
15 | 1137 26th St E | $800 | 2 | 1 | 760 | 2.3 mi |
16 | 6681 Oakwood St, Unit 2 | $1069 | 2 | 1 | 850 | 0.8 mi |
17 | 298 E 48th St | $1040 | 2 | 1 | 616 | 1 mi |
18 | 7225 Buffalo Ave, Unit 2 | $1000 | 2 | 1.5 | 780 | 0.4 mi |
19 | 210 W 41st St | $1050 | 2 | 1 | 784 | 2 mi |
20 | 504 E 64th St | $900 | 2 | 1 | 876 | 0.7 mi |
21 | 53 54th St E | $1050 | 2 | 1 | 850 | 1 mi |
22 | 53 E 54th St | $1050 | 2 | 1 | 850 | 1 mi |
23 | 504 E 64th St, # 1 | $900 | 2 | 1 | 876 | 0.7 mi |
24 | 1723 E 27th St, Unit 2 | $900 | 2 | 1 | 780 | 2.3 mi |
25 | 342 E 46th St | $1300 | 2 | 1 | 865 | 1.1 mi |