- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 15.17% first-year return on $30,450 initial cash invested.
Cash On Cash
15.17%
Cap Rate
10.31%
Rent
$1,771
Cashflow
$385
Rent Confidence: High
Annual
$21,252
Median
$1,700
Avg
$1,771
Samples
25
Financing
Purchase Price $145k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $30,450
Downpayment $29,000
Closing costs $1,450
Rehab $0
Furnishing $0
Cashflow
Total Income $1,771
Total Expenses $1,386
Mortgage P&I $772
Property Taxes $102
Home Insurance $51
PManagement $177
CapEx $89
Vacancy $106
Maintenance $89
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1011 W 53rd St | $1495 | 3 | 1 | 1353 | 1.5 mi |
2 | 123 W 55th St | $2250 | 3 | 1 | 1400 | 1.9 mi |
3 | 2135 Diggs Ave | $1700 | 3 | 1 | 1300 | 2 mi |
4 | 214 Brandywine Rd | $2500 | 3 | 1 | 1432 | 2.3 mi |
5 | 210A W 58th St | $1625 | 3 | 1 | 1200 | 1.7 mi |
6 | 728 W 44th St | $1550 | 3 | 1 | 1470 | 2.4 mi |
7 | 2914 Bulloch St | $1495 | 3 | 1 | 1212 | 2.2 mi |
8 | 119 W 60th St, Unit A | $1500 | 3 | 1 | 1570 | 1.7 mi |
9 | 408 W 63rd St | $1375 | 3 | 1.5 | 1248 | 1.4 mi |
10 | 4205 Campbell St | $1825 | 3 | 1 | 1116 | 1.4 mi |
11 | 1801 Vassar St | $1800 | 3 | 2 | 1395 | 1.2 mi |
12 | 48 Thackery Pl, Apt 4 | $1595 | 3 | 2 | 1400 | 1.5 mi |
13 | 1000 W 53rd St, Unit Upper | $1600 | 3 | 1 | 1025 | 1.6 mi |
14 | 1000 W 53rd St | $1600 | 3 | 1 | 1025 | 1.6 mi |
15 | 601 W 54th St | $1175 | 3 | 1 | 1.5 mi | |
16 | 923 W 46th St | $2050 | 3 | 1 | 1056 | 2.1 mi |
17 | 1920 Lloyd St | $1650 | 3 | 1 | 1024 | 1.9 mi |
18 | 7 W 53rd St | $2250 | 3 | 2 | 1386 | 2.2 mi |
19 | 9 Berkley Pl | $2350 | 3 | 2 | 1450 | 1.7 mi |
20 | 1025 W 47th St | $1750 | 3 | 1 | 2 mi | |
21 | 9 Berkley Pl, Apt 3 | $1800 | 3 | 2 | 1450 | 1.7 mi |
22 | 1918 Stuyvesant St | $1800 | 3 | 2 | 1244 | 1.6 mi |
23 | 3605 Bull St, Apt 4 | $1700 | 3 | 2 | 1408 | 2.2 mi |
24 | 3605 Bull St, Apt 1 | $1650 | 3 | 2 | 1408 | 2.2 mi |
25 | 28 E 62nd St | $2200 | 3 | 2 | 1442 | 2 mi |