- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -16.75% first-year return on $69,279 initial cash invested.
Cash On Cash
-16.75%
Cap Rate
3.13%
Rent
$1,431
Cashflow
-$967
Rent Confidence: High
Annual
$17,172
Median
$1,375
Avg
$1,432
Samples
25
Financing
Purchase Price $330k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $69,279
Downpayment $65,980
Closing costs $3,299
Rehab $0
Furnishing $0
Cashflow
Total Income $1,431
Total Expenses $2,398
Mortgage P&I $1,756
Property Taxes $153
Home Insurance $116
PManagement $143
CapEx $72
Vacancy $86
Maintenance $72
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 2953 N Dalton Ln | $1295 | 2 | 1 | 1024 | 0.3 mi |
2 | 9042 W Java Ln, Apt 102 | $1300 | 2 | 1 | 971 | 0.3 mi |
3 | 3043 N Linda Vista Ln, # 1 | $1200 | 2 | 1 | 980 | 0.7 mi |
4 | 8139 W Cory Ct, Apt 102 | $1295 | 2 | 1 | 977 | 0.9 mi |
5 | 8165 W Cory Ct, Apt 102 | $1225 | 2 | 1 | 977 | 0.9 mi |
6 | 8427 W Cory Ct | $1551 | 2 | 1 | 952 | 0.6 mi |
7 | 9006 W Java Ln, Apt 202 | $1245 | 2 | 1 | 925 | 0.3 mi |
8 | 4221 N Vera St | $1700 | 2 | 1 | 1000 | 1.5 mi |
9 | 4237 N Vera St | $1695 | 2 | 1 | 1000 | 1.6 mi |
10 | 9074 W Java Ln, Apt 101 | $1295 | 2 | 1 | 900 | 0.3 mi |
11 | 2793 N Siesta Ln | $1245 | 2 | 1 | 950 | 1.1 mi |
12 | 2917 N Dalton Ln | $1245 | 2 | 1.5 | 1024 | 0.3 mi |
13 | 2776 N Reno Way | $1595 | 2 | 1 | 930 | 1 mi |
14 | 2905 N Dalton Ln | $1225 | 2 | 1.5 | 1024 | 0.3 mi |
15 | 8165 W Cory Ct, Apt 201 | $1325 | 2 | 1 | 918 | 0.9 mi |
16 | 10512 W Poppy St | $1895 | 2 | 1 | 1040 | 1.7 mi |
17 | 3045 N Linda Vista Ln, # 1 | $1250 | 2 | 1 | 900 | 0.7 mi |
18 | 2628 N Siesta Ln, Unit 2628 | $1485 | 2 | 1 | 1100 | 1.1 mi |
19 | 10543 W Poppy St | $1595 | 2 | 1 | 952 | 1.8 mi |
20 | 10545 W Poppy St, # 10545 | $1595 | 2 | 1 | 952 | 1.8 mi |
21 | 2702 N Siesta Ln | $1375 | 2 | 1 | 900 | 1.1 mi |
22 | 9143 W Cory Ln | $1600 | 2 | 1.5 | 960 | 0.5 mi |
23 | 2767 N Siesta Ln | $1500 | 2 | 1 | 900 | 1.2 mi |
24 | 3347 N Maple Grove Rd | $1550 | 2 | 1 | 825 | 0.5 mi |
25 | 3341 N Maple Grove Rd | $1525 | 2 | 1 | 825 | 0.5 mi |