- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 4.14% first-year return on $25,200 initial cash invested.
Cash On Cash
4.14%
Cap Rate
7.86%
Rent
$1,191
Cashflow
$87
Rent Confidence: High
Annual
$14,292
Median
$1,300
Avg
$1,228
Samples
25
Financing
Purchase Price $120k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $25,200
Downpayment $24,000
Closing costs $1,200
Rehab $0
Furnishing $0
Cashflow
Total Income $1,191
Total Expenses $1,104
Mortgage P&I $639
Property Taxes $113
Home Insurance $42
PManagement $119
CapEx $60
Vacancy $71
Maintenance $60
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 | 0.2 mi |
2 | 1914 Ferguson Way | $1250 | 2 | 1 | 720 | 1.1 mi |
3 | 7312 Price St | $1200 | 2 | 1 | 720 | 1.2 mi |
4 | 1020 Dewalt St, Unit B | $950 | 2 | 1 | 600 | 0.8 mi |
5 | 786 Fair St | $1350 | 2 | 1 | 884 | 1.2 mi |
6 | 8709 Knox St, Unit B | $999 | 2 | 1 | 950 | 0.5 mi |
7 | 978 Ringold St, Unit A | $1400 | 2 | 1 | 950 | 0.6 mi |
8 | 978 Ringold St, Unit B | $1400 | 2 | 1 | 951 | 0.6 mi |
9 | 8007 Carver Rd | $1400 | 2 | 1 | 936 | 1.7 mi |
10 | 6922A De Priest St | $1375 | 2 | 2 | 735 | 1.8 mi |
11 | 1908 Hampton St | $1200 | 2 | 1 | 1000 | 1.5 mi |
12 | 783 Ringold St | $875 | 2 | 1 | 1306 | 1.2 mi |
13 | S Victory Dr | $1000 | 0.6 mi | |||
14 | 8007 Lawn St, Unit A | $895 | 1 | 1 | 763 | 1.1 mi |
15 | 8215 Easter St | $1350 | 2 | 1 | 1248 | 2 mi |
16 | 8626 Williamsdell St, Unit A | $1295 | 2 | 1.5 | 1360 | 0.6 mi |
17 | 6709 Greenhurst St, Unit A | $1200 | 2 | 1 | 1380 | 2.1 mi |
18 | 784 W Rittenhouse Rd | $1500 | 1.7 mi | |||
19 | 995 Junell St | $1300 | 2 | 1 | 1800 | 0.5 mi |
20 | 6706 Apollo St | $600 | 1 | 1 | 1.7 mi | |
21 | 8803 Donley Dr | $1500 | 3 | 1.5 | 820 | 1.3 mi |
22 | 7913 Dyer St, Unit A | $845 | 1 | 1 | 450 | 1.4 mi |
23 | 8318 Prairie View Dr, Unit A | $1400 | 3 | 2 | 872 | 0.1 mi |
24 | 995 Saint Clair St, Unit B | $1510 | 3 | 2 | 872 | 0.6 mi |
25 | 1803 Beaver Bend Rd | $1500 | 3 | 1.5 | 1.8 mi |