- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 7.66% first-year return on $31,479 initial cash invested.
Cash On Cash
7.66%
Cap Rate
8.73%
Rent
$1,813
Cashflow
$201
Rent Confidence: High
Annual
$21,756
Median
$1,895
Avg
$1,816
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,479
Downpayment $29,980
Closing costs $1,499
Rehab $0
Furnishing $0
Cashflow
Total Income $1,813
Total Expenses $1,612
Mortgage P&I $798
Property Taxes $290
Home Insurance $52
PManagement $181
CapEx $91
Vacancy $109
Maintenance $91
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 822 Gertrude Pl NW | $1650 | 3 | 1 | 1100 | 0.3 mi |
2 | 335 Simpson Ter NW | $1575 | 3 | 1 | 1134 | 1.7 mi |
3 | 1015 Margaret Pl NW | $2100 | 3 | 1 | 1030 | 0.4 mi |
4 | 2180 Baker Rd NW | $1395 | 3 | 1 | 1164 | 1.6 mi |
5 | 499 Woodlawn Ave NW | $1499 | 3 | 1 | 1178 | 1.5 mi |
6 | 2044 Ruth St NW | $1600 | 3 | 1 | 1036 | 1 mi |
7 | 691 S Grand Ave Nw Unit B | $1590 | 3 | 1 | 1200 | 1.6 mi |
8 | 1777 Detroit Ave NW | $1445 | 3 | 1.5 | 1105 | 1.3 mi |
9 | 635 Charlotte Pl NW | $1900 | 3 | 1 | 1397 | 0.9 mi |
10 | 512 Aberdeen Dr NW | $1495 | 3 | 1 | 964 | 1.7 mi |
11 | 671 Charlotte Pl NW | $1745 | 3 | 2 | 1160 | 0.8 mi |
12 | 880 Hollywood Rd NW | $1900 | 3 | 2 | 1160 | 0.8 mi |
13 | 836 Wood St NW | $2300 | 3 | 2 | 1122 | 1.1 mi |
14 | 390 W Lake Ave NW, Apt B3 | $2000 | 3 | 1.5 | 1242 | 1.6 mi |
15 | 1847 Nw Detroit Ave | $1950 | 3 | 2 | 1126 | 1.4 mi |
16 | 695 Matilda Pl, Unit 695B | $1600 | 3 | 1 | 0.7 mi | |
17 | 511 Pelton Pl NW | $1900 | 3 | 2 | 1116 | 1.3 mi |
18 | 2028 Arlington Cir NW | $2000 | 3 | 2 | 1161 | 1.2 mi |
19 | 2074 Arlington Cir NW | $1650 | 3 | 2 | 1104 | 1.3 mi |
20 | 400 W Lake Ave NW | $2000 | 3 | 2 | 1148 | 1.5 mi |
21 | 555 Elbridge Dr NW | $1900 | 3 | 2 | 1144 | 1.6 mi |
22 | 17 S Eugenia Pl NW | $2400 | 3 | 2 | 1200 | 0.9 mi |
23 | 788 Commodore Dr NW | $2400 | 3 | 2 | 1170 | 1.4 mi |
24 | 438 Lanier St NW | $1895 | 3 | 2 | 1164 | 1.5 mi |
25 | 390 W Lake Ave NW | $1522 | 3 | 1.5 | 1300 | 1.6 mi |