- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -2.51% first-year return on $48,300 initial cash invested.
Cash On Cash
-2.51%
Cap Rate
6.32%
Rent
$1,766
Cashflow
-$101
Rent Confidence: High
Annual
$21,192
Median
$1,775
Avg
$1,766
Samples
25
Financing
Purchase Price $230k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,300
Downpayment $46,000
Closing costs $2,300
Rehab $0
Furnishing $0
Cashflow
Total Income $1,766
Total Expenses $1,867
Mortgage P&I $1,224
Property Taxes $101
Home Insurance $80
HOA $3
PManagement $177
CapEx $88
Vacancy $106
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 950 Strand Fleet Dr | $1650 | 2 | 2.5 | 1106 | 0.1 mi |
2 | 949 Strand Fleet Dr | $1597 | 2 | 2.5 | 1188 | 0 mi |
3 | 1027 Capital Funds Ct | $1795 | 2 | 2.5 | 1200 | 1 mi |
4 | 1041 Capital Funds Ct, Unit 1041 | $1800 | 2 | 2.5 | 1200 | 1 mi |
5 | 1113 Ransom Way | $1700 | 2 | 2.5 | 1200 | 1 mi |
6 | 1106 Ransom Way | $1700 | 2 | 2.5 | 1200 | 1 mi |
7 | 570 Flintlock Ct | $1800 | 2 | 3 | 1216 | 2.4 mi |
8 | 1037 Capital Funds Ct | $1750 | 2 | 2.5 | 1216 | 1 mi |
9 | 1128 Ransom Way | $1545 | 2 | 2.5 | 1216 | 1.1 mi |
10 | 600 Pippin Dr | $1595 | 2 | 2.5 | 1135 | 2.4 mi |
11 | 446 Rural Hill Rd | $1600 | 2 | 3 | 1280 | 2.5 mi |
12 | 156 Shiaway Ct | $1775 | 2 | 2.5 | 1342 | 0.6 mi |
13 | 708 Flintlock Ct | $1910 | 2 | 2.5 | 1216 | 2 mi |
14 | 412 Flintlock Ct | $2150 | 2 | 2.5 | 1216 | 2 mi |
15 | 674 Flintlock Ct | $1950 | 2 | 2.5 | 1216 | 2.1 mi |
16 | 442 Flintlock Ct | $1795 | 2 | 2.5 | 1216 | 2.2 mi |
17 | 438 Flintlock Ct | $2000 | 2 | 2.5 | 1216 | 2.1 mi |
18 | 648 Flintlock Ct | $1650 | 2 | 2.5 | 1216 | 2.2 mi |
19 | 714 Flintlock Ct | $1900 | 2 | 2.5 | 1234 | 2 mi |
20 | 640 Flintlock Ct | $1775 | 2 | 2.5 | 1216 | 2.2 mi |
21 | 506 Flintlock Ct | $1850 | 2 | 2.5 | 1216 | 2.4 mi |
22 | 596 Flintlock Ct | $1900 | 2 | 2.5 | 1216 | 2.4 mi |
23 | 562 Flintlock Ct | $1795 | 2 | 2.5 | 1216 | 2.5 mi |
24 | 1382 Rural Hill Rd, Unit 166 | $1575 | 2 | 2.5 | 1207 | 3 mi |
25 | 1382 Rural Hill Rd, Unit 321 | $1600 | 2 | 2.5 | 1225 | 3 mi |