- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -5.21% first-year return on $45,843 initial cash invested.
Cash On Cash
-5.21%
Cap Rate
5.72%
Rent
$1,555
Cashflow
-$199
Rent Confidence: High
Annual
$18,660
Median
$1,400
Avg
$1,520
Samples
25
Financing
Purchase Price $218k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $45,843
Downpayment $43,660
Closing costs $2,183
Rehab $0
Furnishing $0
Cashflow
Total Income $1,555
Total Expenses $1,754
Mortgage P&I $1,162
Property Taxes $187
Home Insurance $0
PManagement $156
CapEx $78
Vacancy $93
Maintenance $78
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 118 N Penrose Dr | $1895 | 3 | 3 | 2466 | 2 mi |
2 | 547 S Lightner Dr | $1550 | 3 | 3 | 2600 | 2 mi |
3 | 1022 S Capri Ln | $1245 | 3 | 2.5 | 2340 | 1 mi |
4 | 73 S Mission Rd | $2100 | 3 | 2.5 | 2676 | 1.4 mi |
5 | 8241 E Bluestem Ct | $2100 | 3 | 3 | 1966 | 1.4 mi |
6 | 244 N Live Oak Ln | $1895 | 3 | 3 | 1944 | 2.1 mi |
7 | 8643 E Cherry Creek Ct | $1795 | 3 | 2.5 | 2134 | 2 mi |
8 | 2215 S Lori Ln | $1650 | 3 | 3 | 2 mi | |
9 | 702 Fabrique St | $1345 | 3 | 2 | 2161 | 1.4 mi |
10 | 9808 E Boston Cir | $1650 | 3 | 2.5 | 1900 | 2.2 mi |
11 | 8503 E Cherry Creek Dr | $1300 | 3 | 2 | 2091 | 2 mi |
12 | 1620 S Longford Ln, Apt 401 | $1045 | 3 | 2 | 1992 | 1.3 mi |
13 | 8509 E Arthur Cir | $1600 | 4 | 3 | 2400 | 1.3 mi |
14 | 921 S Royal Rd | $995 | 3 | 1.5 | 2050 | 0.7 mi |
15 | 1028 S Dalton Dr | $1750 | 4 | 3 | 2350 | 1.2 mi |
16 | 1116 S Barlow St | $1895 | 4 | 3 | 2280 | 0.8 mi |
17 | 726 S Fabrique Dr | $995 | 3 | 1.5 | 2000 | 1.3 mi |
18 | 936 S Longfellow St | $1400 | 3 | 2 | 1555 | 0.2 mi |
19 | 8710 E Lakeland Cir | $1395 | 3 | 2 | 1740 | 1.5 mi |
20 | 1123 S Fabrique Dr | $1275 | 3 | 1 | 2240 | 1.5 mi |
21 | 1029 S Woodlawn Blvd | $1050 | 3 | 1.5 | 1933 | 1.2 mi |
22 | 6815 E Zimmerly St | $1395 | 3 | 2 | 1600 | 0.7 mi |
23 | 1223 S Governeour Rd | $1395 | 3 | 2 | 1600 | 0.8 mi |
24 | 1166 S Longford Ct | $1950 | 4 | 3 | 2100 | 1.2 mi |
25 | 933 S Apache Dr | $1345 | 3 | 2 | 1513 | 0.8 mi |