REI Lense- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 0.42% first-year return on $34,629 initial cash invested.
Cash On Cash
0.42%
Cap Rate
7.07%
Rent
$1,648
Cashflow
$12
Rent Confidence: High
Annual
$19,776
Median
$1,700
Avg
$1,692
Samples
25
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,629
Downpayment $32,980
Closing costs $1,649
Rehab $0
Furnishing $0
Cashflow
Total Income $1,648
Total Expenses $1,636
Mortgage P&I $878
Property Taxes $272
Home Insurance $58
PManagement $165
CapEx $82
Vacancy $99
Maintenance $82
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 8609 Dunlap St | $1700 | 3 | 2 | 760 | 1.2 mi |
| 2 | 9759 Faircloud Dr | $1650 | 3 | 2 | 961 | 1.7 mi |
| 3 | 8323 Lapanto Ln, Unit A | $1700 | 3 | 2 | 1013 | 2.2 mi |
| 4 | 9726 Glengreen Dr | $1800 | 3 | 2 | 1048 | 1.9 mi |
| 5 | 9698 Limestone Dr | $1790 | 3 | 2 | 1048 | 1.9 mi |
| 6 | 9702 Limestone Dr | $1775 | 3 | 2 | 1048 | 1.9 mi |
| 7 | 8840 Milverton Dr | $1595 | 3 | 1.5 | 1016 | 0.9 mi |
| 8 | 10110 Ekukpe Dr | $1650 | 3 | 2 | 2.3 mi | |
| 9 | 1364 Cy Blackburn Cir | $1700 | 3 | 2 | 1147 | 1.2 mi |
| 10 | 8717 Odom Dr | $1600 | 3 | 1 | 864 | 1.6 mi |
| 11 | 10037 Hymie Cir | $1775 | 3 | 2 | 1048 | 2.3 mi |
| 12 | 7651C F Hawn Fwy, Unit C1 | $1367 | 3 | 2 | 1026 | 2.9 mi |
| 13 | 10351 Chelmsford Dr | $1695 | 3 | 2 | 1037 | 2.7 mi |
| 14 | 2255 Nantucket Village Dr | $1625 | 3 | 2 | 1037 | 2.9 mi |
| 15 | 10320 Nantucket Village Ct | $1880 | 3 | 2 | 1037 | 2.9 mi |
| 16 | 2216 Nantucket Village Dr | $1795 | 3 | 2 | 2.9 mi | |
| 17 | 8323 Lapanto Ln, Unit B | $1300 | 3 | 1.5 | 968 | 2.2 mi |
| 18 | 10014 Checota Dr | $1775 | 3 | 2 | 1131 | 2 mi |
| 19 | 10314 Brockton Dr | $1670 | 3 | 2 | 1098 | 2.5 mi |
| 20 | 2205 Nantucket Village Dr | $1620 | 3 | 2 | 1068 | 2.8 mi |
| 21 | 9511 Laneyvale Ave | $1795 | 3 | 2 | 1200 | 1.7 mi |
| 22 | 9221 Prairie Oak Dr | $1699 | 3 | 2 | 1124 | 2.6 mi |
| 23 | 10216 Oak Gate Ln | $1800 | 3 | 2 | 1155 | 2.4 mi |
| 24 | 9680 Limestone Dr | $1850 | 3 | 2 | 1213 | 1.8 mi |
| 25 | 923 Woodgreen Dr | $1700 | 3 | 2 | 1128 | 2.7 mi |