- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -10.21% first-year return on $61,089 initial cash invested.
Cash On Cash
-10.21%
Cap Rate
4.66%
Rent
$2,036
Cashflow
-$520
Rent Confidence: High
Annual
$24,432
Median
$2,000
Avg
$2,036
Samples
25
Financing
Purchase Price $291k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $61,089
Downpayment $58,180
Closing costs $2,909
Rehab $0
Furnishing $0
Cashflow
Total Income $2,036
Total Expenses $2,556
Mortgage P&I $1,548
Property Taxes $376
Home Insurance $102
PManagement $204
CapEx $102
Vacancy $122
Maintenance $102
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 9717 Hansford Dr | $2400 | 3 | 2 | 1020 | 1 mi |
2 | 1010 Glazier Cir | $1995 | 3 | 2 | 1008 | 1.1 mi |
3 | 9806 Hansford Dr | $2250 | 3 | 2 | 990 | 1 mi |
4 | 1113 W Rundberg Ln, Unit B | $1495 | 3 | 2 | 1048 | 1.3 mi |
5 | 1111 W Rundberg Ln, Unit B | $1545 | 3 | 2 | 1056 | 1.2 mi |
6 | 1212 Bonnie Brae St | $2425 | 3 | 2 | 997 | 1.4 mi |
7 | 1212 Bonnie Brae St, Unit 1 | $2450 | 3 | 2 | 997 | 1.4 mi |
8 | 1212 Bonnie Brae St, Unit B | $1695 | 3 | 2 | 960 | 1.4 mi |
9 | 9504 Oriole Dr | $1850 | 3 | 1.5 | 969 | 0.2 mi |
10 | 207 Schirra Pl | $2195 | 3 | 2 | 1168 | 0.9 mi |
11 | 10010 Childress Dr | $2200 | 3 | 2 | 1189 | 1.2 mi |
12 | 917 Ken St | $2000 | 3 | 2 | 1173 | 1.4 mi |
13 | 9610 Teasdale Ter | $1950 | 3 | 2 | 1200 | 1.2 mi |
14 | 906 E Meadowmere Ln | $1850 | 3 | 2 | 1225 | 1.2 mi |
15 | 303 W Garrett Run | $2100 | 3 | 2 | 1235 | 1 mi |
16 | 9613 Covey Ridge Ln | $1795 | 3 | 2 | 1237 | 1 mi |
17 | 8908 Capitol Dr | $2400 | 3 | 2 | 1285 | 0.6 mi |
18 | 310 Hackberry Ln | $1900 | 3 | 2 | 1342 | 0.1 mi |
19 | 9800 Cottle Dr | $2300 | 3 | 2 | 1260 | 1.1 mi |
20 | 10104 Woodhaven Dr | $2200 | 3 | 1.5 | 1108 | 1.4 mi |
21 | 904 Cripple Creek Dr | $1795 | 3 | 2 | 1238 | 1.4 mi |
22 | 502 W Elliott St | $2200 | 3 | 2 | 1266 | 1.1 mi |
23 | 10004 Dorset Dr | $2250 | 3 | 2 | 1239 | 1.5 mi |
24 | 912 E Village Ln | $1900 | 3 | 2.5 | 1137 | 1.1 mi |
25 | 903 W Village Ln | $1750 | 3 | 2.5 | 1137 | 1.2 mi |