- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 16.63% first-year return on $18,690 initial cash invested.
Cash On Cash
16.63%
Cap Rate
10.71%
Rent
$1,220
Cashflow
$259
Rent Confidence: High
Annual
$14,640
Median
$1,200
Avg
$1,220
Samples
25
Financing
Purchase Price $89,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $18,690
Downpayment $17,800
Closing costs $890
Rehab $0
Furnishing $0
Cashflow
Total Income $1,220
Total Expenses $961
Mortgage P&I $474
Property Taxes $139
Home Insurance $31
PManagement $122
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 | 857 Bunker Hill Blvd | $1035 | 3 | 1 | 1012 | 0.3 mi |
2 | 822 Brandywine St | $1275 | 3 | 1 | 980 | 0.2 mi |
3 | 945 Brandywine St | $1300 | 3 | 1 | 980 | 0.3 mi |
4 | 8110 Lexington Dr | $1195 | 3 | 1 | 1066 | 0.1 mi |
5 | 8069 Lexington Dr | $1195 | 3 | 1 | 944 | 0 mi |
6 | 905 Ethan Allen St | $1200 | 3 | 1 | 1066 | 0.2 mi |
7 | 804 Brandywine St | $1053 | 3 | 1 | 945 | 0.2 mi |
8 | 7859 Paul Revere Dr | $1195 | 3 | 1 | 1073 | 0.4 mi |
9 | 865 Bunker Hill Blvd | $1200 | 3 | 1 | 945 | 0.3 mi |
10 | 1012 Stark St | $1320 | 3 | 1 | 1073 | 0.4 mi |
11 | 740 Valley Forge Rd | $1350 | 3 | 1 | 1062 | 0.6 mi |
12 | 1012 Brandywine St | $1299 | 3 | 1 | 945 | 0.4 mi |
13 | 1904 Riverview St | $1000 | 3 | 1 | 982 | 1.2 mi |
14 | 912 Saratoga Blvd | $1225 | 3 | 1 | 930 | 0.3 mi |
15 | 445 W 65th St | $1625 | 3 | 1 | 1006 | 1.5 mi |
16 | 929 Stark St | $950 | 3 | 1 | 920 | 0.3 mi |
17 | 830 Gardenia Ln | $1255 | 3 | 1 | 996 | 1.6 mi |
18 | 8007 Lexington Dr | $1195 | 3 | 1 | 903 | 0.2 mi |
19 | 1049 Stark St | $1295 | 3 | 1 | 1103 | 0.5 mi |
20 | 7657 Calvin St | $1200 | 3 | 1 | 1084 | 0.8 mi |
21 | 8917 Madison Ave | $1007 | 3 | 1 | 1040 | 1.4 mi |
22 | 7617 Oriole St | $1275 | 3 | 1 | 1000 | 1.8 mi |
23 | 8975 Adams Ave | $1450 | 3 | 1 | 988 | 1.6 mi |
24 | 1030 Lake Forest Blvd | $1200 | 3 | 1 | 910 | 0.4 mi |
25 | 8068 Paul Jones Dr | $1198 | 3 | 1 | 884 | 0.1 mi |