- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 24.52% first-year return on $23,100 initial cash invested.
Cash On Cash
24.52%
Cap Rate
12.5%
Rent
$1,787
Cashflow
$472
Rent Confidence: High
Annual
$21,444
Median
$1,750
Avg
$1,788
Samples
25
Financing
Purchase Price $110k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $23,100
Downpayment 20% $22,000
Closing costs 1% $1,100
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,787
Total Expenses $1,315
Mortgage P&I 33% $585
Property Taxes 13% $228
Home Insurance 2% $38
PManagement 10% $179
CapEx 5% $89
Vacancy 6% $107
Maintenance 5% $89
Other 0% $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 8835 Martin Luther King Blvd | $1495 | 3 | 2 | 1677 | 0 mi |
2 | 5862 Thrush Dr | $1500 | 3 | 2 | 1667 | 0.9 mi |
3 | 5342 Pederson St | $1750 | 3 | 2 | 1584 | 0.4 mi |
4 | 5129 Jezebel St | $1695 | 3 | 2 | 1660 | 1.2 mi |
5 | 4901 Higgins St | $2050 | 3 | 2 | 1672 | 1.4 mi |
6 | 5815 Schevers St, Unit A | $1699 | 3 | 2 | 1550 | 0.5 mi |
7 | 4923 Pederson St, Unit B | $2300 | 3 | 2 | 1765 | 1.3 mi |
8 | 4921 Pederson St, Unit A | $2300 | 3 | 2 | 1765 | 1.3 mi |
9 | 9413 Merle St | $1650 | 3 | 2 | 1440 | 0.3 mi |
10 | 5422 Greylog Dr | $1699 | 3 | 2 | 1794 | 1.7 mi |
11 | 4923 Pederson St, Unit A | $2000 | 3 | 2 | 1516 | 1.3 mi |
12 | 4921 Pederson St, Unit B | $2000 | 3 | 2 | 1516 | 1.3 mi |
13 | 5530 Osprey Dr | $1475 | 3 | 2 | 1510 | 1.3 mi |
14 | 8606 Saint Lo Rd | $1345 | 3 | 2 | 1443 | 0.8 mi |
15 | 8606 St Lo Rd | $1650 | 3 | 2 | 1443 | 0.8 mi |
16 | 7823 Belgard St | $1600 | 3 | 2 | 1500 | 1.6 mi |
17 | 4732 Carmen St, Apt B | $1999 | 3 | 2.5 | 1669 | 1.7 mi |
18 | 5012 Higgins St, Apt A | $1100 | 3 | 2.5 | 1611 | 1.2 mi |
19 | 5027 Mallow St, Unit A | $1350 | 3 | 2.5 | 1608 | 1.3 mi |
20 | 5530 Hirondel St | $1800 | 3 | 2 | 1350 | 0.5 mi |
21 | 8449 Jutland Rd, Unit A | $2245 | 3 | 2.5 | 1595 | 1.6 mi |
22 | 7815 St Lo Rd, Unit B | $2000 | 3 | 2.5 | 1608 | 1.8 mi |
23 | 7815 St Lo Rd, Unit A | $2200 | 3 | 2.5 | 1608 | 1.8 mi |
24 | 9331 Clearway Dr | $1995 | 3 | 2 | 1326 | 0.7 mi |
25 | 5754 Belarbor St | $1795 | 3 | 1.5 | 1516 | 1.2 mi |
Projections