REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 4.58% first-year return on $18,606 initial cash invested.
Cash On Cash
4.58%
Cap Rate
7.88%
Rent
$781
Cashflow
$71
Rent Confidence: High
Annual
$9,372
Median
$750
Avg
$781
Samples
25
Financing
Purchase Price $88,600
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $18,606
Downpayment $17,720
Closing costs $886
Rehab $0
Furnishing $0
Cashflow
Total Income $781
Total Expenses $710
Mortgage P&I $472
Property Taxes $35
Home Insurance $0
PManagement $78
CapEx $39
Vacancy $47
Maintenance $39
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3425 E English St, Apt 301 | $900 | 1 | 1 | 800 | 1.3 mi |
| 2 | 3425 E English St, Apt 303 | $900 | 1 | 1 | 800 | 1.3 mi |
| 3 | 3425 E English St, Apt 306 | $900 | 1 | 1 | 800 | 1.3 mi |
| 4 | 3425 E English St, Apt 308 | $675 | 1 | 1 | 800 | 1.3 mi |
| 5 | 422 S Fountain St | $700 | 1 | 1 | 720 | 1.3 mi |
| 6 | 4718 Arbor St | $650 | 1 | 1 | 720 | 1.9 mi |
| 7 | 4319 E Bayley St | $625 | 1 | 1 | 684 | 1.2 mi |
| 8 | 3603 E Longview Ln | $750 | 1 | 1 | 655 | 0.8 mi |
| 9 | 3425 E English St, Apt 110 | $995 | 1 | 1.5 | 800 | 1.3 mi |
| 10 | 3425 E English St, Apt 105 | $995 | 1 | 1.5 | 800 | 1.3 mi |
| 11 | 3425 E English St, Apt 108 | $995 | 1 | 1.5 | 800 | 1.3 mi |
| 12 | 3425 E English St, Apt 103 | $995 | 1 | 1.5 | 800 | 1.3 mi |
| 13 | 3425 E English St, Apt 106 | $725 | 1 | 1.5 | 800 | 1.3 mi |
| 14 | 3425 E English St, Apt 101 | $995 | 1 | 1.5 | 800 | 1.3 mi |
| 15 | 517 S Belmont St | $895 | 1 | 1 | 900 | 1.3 mi |
| 16 | 627 S Hydraulic, # 1 | $595 | 1 | 1 | 650 | 1.6 mi |
| 17 | 435 S Oliver Ave | $695 | 1 | 1 | 640 | 1.9 mi |
| 18 | 724 S Greenwood Ave | $675 | 1 | 1 | 624 | 1.6 mi |
| 19 | 3402 E Waterman St | $850 | 1 | 1 | 600 | 1.2 mi |
| 20 | 111 S Estelle St | $625 | 1 | 1 | 616 | 1.5 mi |
| 21 | 3408 E Waterman St | $695 | 1 | 1 | 600 | 1.2 mi |
| 22 | 3404 E Waterman St | $495 | 1 | 1 | 600 | 1.2 mi |
| 23 | 2717 E Orme St | $795 | 1 | 1 | 0.6 mi | |
| 24 | 3003 E Kellogg Dr | $795 | 1 | 1 | 0.7 mi | |
| 25 | 128 1/2 S Erie St | $599 | 1 | 1 | 600 | 1.4 mi |