- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 10.48% first-year return on $36,750 initial cash invested.
Cash On Cash
10.48%
Cap Rate
9.22%
Rent
$1,857
Cashflow
$321
Rent Confidence: High
Annual
$22,284
Median
$1,895
Avg
$1,895
Samples
25
Financing
Purchase Price $175k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $36,750
Downpayment $35,000
Closing costs $1,750
Rehab $0
Furnishing $0
Cashflow
Total Income $1,857
Total Expenses $1,536
Mortgage P&I $931
Property Taxes $61
Home Insurance $61
PManagement $186
CapEx $93
Vacancy $111
Maintenance $93
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 709 Ries Ave | $1600 | 3 | 1 | 895 | 10.2 mi |
2 | 5154 Pond Creek Rd | $1650 | 2 | 1 | 1000 | 2.6 mi |
3 | 6209 Laramie Ave | $2300 | 3 | 1 | 912 | 10.2 mi |
4 | 673 Westboro Dr | $1995 | 3 | 1 | 972 | 9.9 mi |
5 | 6526 Premier Dr, Unit A | $2000 | 3 | 1 | 1000 | 10.4 mi |
6 | 7431 River Road Pike | $2150 | 2 | 1 | 988 | 5.6 mi |
7 | 106 Carls Pl | $1749 | 3 | 2 | 1500 | 4 mi |
8 | 657 James Ave | $1795 | 3 | 1 | 1175 | 10.1 mi |
9 | 549 Annex Ave | $2100 | 3 | 2 | 964 | 9.8 mi |
10 | 7427 Sawyer Brown Rd | $1895 | 3 | 2 | 1000 | 9.4 mi |
11 | 415 Basswood Ave | $2200 | 3 | 1 | 1416 | 9.5 mi |
12 | 8465 Old Charlotte Pike, Unit A | $2975 | 3 | 2 | 1250 | 8.3 mi |
13 | 515 Basswood Ave, Apt B21 | $1600 | 3 | 2 | 1150 | 9.3 mi |
14 | 515 Basswood Ave | $1600 | 3 | 2 | 1150 | 9.3 mi |
15 | 308 Eisenhower Dr | $1950 | 3 | 2 | 1921 | 4.6 mi |
16 | 6708 Upton Ln | $2500 | 3 | 1.5 | 1266 | 9.9 mi |
17 | 1164 Vantage Pointe | $1492 | 7.1 mi | |||
18 | 605 Annex Ave | $2200 | 2 | 1 | 912 | 9.8 mi |
19 | 4449 Cato Rd | $1500 | 2 | 1 | 906 | 10 mi |
20 | 6304 Thunderbird Dr | $1095 | 2 | 1 | 884 | 10.3 mi |
21 | 6304 Thunderbird Dr, Unit B | $1095 | 2 | 1 | 884 | 10.4 mi |
22 | 624 Westboro Dr | $2595 | 3 | 2 | 1134 | 10.1 mi |
23 | 711 Croley Dr | $1695 | 2 | 1 | 900 | 10.1 mi |
24 | 753A 23rd St | $2195 | 3 | 2 | 1122 | 10.2 mi |
25 | 2121 Highway, 12 S Unit 169 | $1450 | 2 | 1.5 | 1300 | 3.9 mi |