- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.76% first-year return on $35,700 initial cash invested.
Cash On Cash
-3.76%
Cap Rate
6.03%
Rent
$1,221
Cashflow
-$112
Rent Confidence: High
Annual
$14,652
Median
$1,250
Avg
$1,222
Samples
25
Financing
Purchase Price $170k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $35,700
Downpayment 20% $34,000
Closing costs 1% $1,700
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,221
Total Expenses $1,333
Mortgage P&I 74% $905
Property Taxes 4% $51
Home Insurance 5% $60
PManagement 10% $122
CapEx 5% $61
Vacancy 6% $73
Maintenance 5% $61
Other 0% $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1301 Stiles Ave, Apt 6 | $1250 | 2 | 1 | 576 | 0.3 mi |
2 | 1301 Stiles Ave | $1150 | 2 | 1 | 576 | 0.5 mi |
3 | 1301 Stiles Ave, Unit 1301-2 | $1150 | 2 | 1 | 576 | 0.5 mi |
4 | 1301 Stiles Ave, Apt 2 | $1150 | 2 | 1 | 576 | 0.5 mi |
5 | 1301 Stiles Ave2 2, Unit 1301 | $1150 | 2 | 1 | 576 | 0.5 mi |
6 | 1301 Stiles Ave, Units 1301 & 6 | $1250 | 2 | 1 | 576 | 0.5 mi |
7 | 721 W 42nd St, Unit A | $1100 | 2 | 1 | 610 | 2 mi |
8 | 721 W 42nd St, # A | $1100 | 2 | 1 | 610 | 2 mi |
9 | 721 W 42nd St | $1100 | 2 | 1 | 610 | 2 mi |
10 | 1005 Hearn St | $1100 | 2 | 1 | 725 | 0.6 mi |
11 | 1410 Golden St | $1395 | 2 | 1 | 696 | 1.3 mi |
12 | 1017 Wexler St | $1250 | 2 | 1 | 729 | 0.7 mi |
13 | 1029 W 38th St W, Unit 1029 | $1350 | 2 | 1 | 696 | 1.5 mi |
14 | 1029 W 38th St | $1350 | 2 | 1 | 696 | 1.5 mi |
15 | 1206 Murphy St | $1350 | 2 | 1 | 768 | 0.4 mi |
16 | 1120 Darwin St | $1500 | 2 | 1 | 780 | 0.6 mi |
17 | 920 Carter St | $1050 | 2 | 1 | 0.3 mi | |
18 | 15 Dutton St | $1300 | 2 | 1 | 0.4 mi | |
19 | 1603 Richards St, Unit 2NDFLA | $1500 | 2 | 1 | 800 | 1.5 mi |
20 | 1354 Augusta Ave, # 1 | $950 | 2 | 1 | 1.1 mi | |
21 | 813 W 35th St | $795 | 2 | 1 | 1.6 mi | |
22 | 219 W 31st St, Unit B | $1250 | 1 | 600 | 2 mi | |
23 | 309-311 Huntingdon St | $1000 | 2 | 1 | 1.8 mi | |
24 | 702 Tattnall St | $1300 | 2 | 1 | 1.9 mi | |
25 | 1013 W Victory Dr | $1700 | 2 | 1 | 2 mi |
Projections