- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 68.76% first-year return on $12,600 initial cash invested.
Cash On Cash
68.76%
Cap Rate
22.66%
Rent
$1,850
Cashflow
$722
Rent Confidence: High
Annual
$22,200
Median
$1,850
Avg
$1,848
Samples
25
Financing
Purchase Price $60,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $12,600
Downpayment $12,000
Closing costs $600
Rehab $0
Furnishing $0
Cashflow
Total Income $1,850
Total Expenses $1,128
Mortgage P&I $319
Property Taxes $308
Home Insurance $21
PManagement $185
CapEx $92
Vacancy $111
Maintenance $92
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3215 Soway St | $2100 | 3 | 2 | 1064 | 0.9 mi |
2 | 3306 Farmington St | $1850 | 3 | 1.5 | 1036 | 0.3 mi |
3 | 6323 Clemson St | $1800 | 3 | 2 | 976 | 1.4 mi |
4 | 2308 Bingle Rd, Unit D1 | $1787 | 3 | 2 | 1175 | 1.1 mi |
5 | 2519 Peppermill Rd | $2000 | 3 | 2 | 1122 | 2 mi |
6 | 5907 W 43rd St | $1750 | 3 | 1.5 | 1015 | 2 mi |
7 | 6705 Lodge St | $1995 | 3 | 2 | 1252 | 0.8 mi |
8 | 6342 Granite St | $1999 | 3 | 2 | 1211 | 1.3 mi |
9 | 6721 Midfield Dr | $2100 | 3 | 2 | 839 | 1 mi |
10 | 3103 Maysel St | $1795 | 3 | 1 | 1001 | 0.5 mi |
11 | 6601 W 43rd St | $2145 | 3 | 2 | 1272 | 1.2 mi |
12 | 8459 Sonneville Dr | $1795 | 3 | 1 | 1100 | 0.1 mi |
13 | 8618 Norton Dr | $1750 | 3 | 1.5 | 1170 | 0.9 mi |
14 | 7953 Turquoise Ln | $2000 | 3 | 2 | 1243 | 1.7 mi |
15 | 1921 Ojeman Rd, Unit Front | $1700 | 3 | 2 | 1212 | 2.1 mi |
16 | 2158 Ojeman Rd, Unit D2 | $1617 | 3 | 2 | 1293 | 1.3 mi |
17 | 1921 Ojeman Rd, Unit 2 | $2084 | 3 | 2 | 1212 | 2.1 mi |
18 | 2158 Ojeman Rd, Unit D1 | $1617 | 3 | 2 | 1300 | 1.3 mi |
19 | 8722 Kimwood Dr | $1950 | 3 | 2 | 1258 | 2 mi |
20 | 8106 Montridge Dr | $1950 | 3 | 1.5 | 1134 | 1.9 mi |
21 | 6738 Underhill St | $1600 | 3 | 1 | 1112 | 0.6 mi |
22 | 6114 Fulton Meadows Ln | $1850 | 3 | 2 | 1266 | 2.1 mi |
23 | 8206 Montridge Dr | $1950 | 3 | 1 | 1007 | 1.9 mi |
24 | 6610 Granite St | $1525 | 3 | 1 | 940 | 0.9 mi |
25 | 6427 Feldspar St | $1500 | 3 | 1 | 950 | 1.1 mi |