- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 2.75% first-year return on $33,558 initial cash invested.
Cash On Cash
2.75%
Cap Rate
7.58%
Rent
$1,638
Cashflow
$77
Rent Confidence: High
Annual
$19,656
Median
$1,675
Avg
$1,637
Samples
25
Financing
Purchase Price $160k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $33,558
Downpayment $31,960
Closing costs $1,598
Rehab $0
Furnishing $0
Cashflow
Total Income $1,638
Total Expenses $1,561
Mortgage P&I $851
Property Taxes $228
Home Insurance $56
PManagement $164
CapEx $82
Vacancy $98
Maintenance $82
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 607 Bahia Cir | $1000 | 3 | 2 | 1537 | 1 mi |
2 | 1 Pine Way Pl | $2200 | 3 | 2 | 1567 | 0.7 mi |
3 | 5 Spring Pl | $1745 | 3 | 2 | 1453 | 0.6 mi |
4 | 34 Spring Loop Cir | $1650 | 3 | 2 | 1466 | 0.7 mi |
5 | 462 Spring Dr | $1750 | 3 | 2 | 1653 | 0.5 mi |
6 | 9270 Spring Rd | $1675 | 3 | 2 | 1453 | 0.8 mi |
7 | 7 Spring Radl | $1700 | 3 | 2 | 1680 | 0.4 mi |
8 | 8 Spring Trl | $1900 | 3 | 2 | 1407 | 0.4 mi |
9 | 5 Bahia Ct, Run | $1600 | 3 | 2 | 1625 | 0.9 mi |
10 | 562 Silver Course Loop | $1600 | 3 | 2 | 1611 | 1 mi |
11 | 13 Pine Radial Dr | $1750 | 3 | 2 | 1453 | 0.9 mi |
12 | 3 Cedar Ln | $1800 | 3 | 2 | 1453 | 1.1 mi |
13 | 10 Pine Radl | $1795 | 3 | 2 | 1453 | 1.2 mi |
14 | 9304 Se Maricamp Rd, # 47 | $1950 | 3 | 2 | 1344 | 0.1 mi |
15 | 9304 Bahia Rd | $1400 | 3 | 2 | 1320 | 0.1 mi |
16 | 15 Spring Crse | $1750 | 3 | 2 | 1453 | 1.5 mi |
17 | 60 Bahia Court Trak | $1750 | 3 | 2 | 1413 | 1.1 mi |
18 | 4 Pine, Run | $1500 | 3 | 2 | 1391 | 0.9 mi |
19 | 728 Bahia Cir | $1300 | 3 | 2 | 1356 | 0.5 mi |
20 | 15 Spring Way | $1300 | 3 | 2 | 1407 | 1.1 mi |
21 | 15 Spring Way, # 34472 | $1300 | 3 | 2 | 1407 | 1.1 mi |
22 | 5 Water Pass | $1649 | 3 | 2 | 1357 | 0.7 mi |
23 | 9705 Bahia Rd | $1695 | 3 | 2 | 1413 | 1.4 mi |
24 | 5 Silver Way Ct | $1600 | 3 | 2 | 1421 | 1.5 mi |
25 | 10 Water Track Trl | $1575 | 3 | 2 | 1413 | 1.4 mi |