- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -13.02% first-year return on $73,479 initial cash invested.
Cash On Cash
-13.02%
Cap Rate
3.95%
Rent
$1,750
Cashflow
-$797
Rent Confidence: High
Annual
$21,000
Median
$1,800
Avg
$1,778
Samples
25
Financing
Purchase Price $350k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $73,479
Downpayment $69,980
Closing costs $3,499
Rehab $0
Furnishing $0
Cashflow
Total Income $1,750
Total Expenses $2,547
Mortgage P&I $1,862
Property Taxes $107
Home Insurance $122
PManagement $175
CapEx $88
Vacancy $105
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 9578 Hoff Dr | $1595 | 3 | 1 | 1098 | 1.4 mi |
2 | 5948 Ensign Ave, Unit 5948 | $1650 | 3 | 1 | 1100 | 1.5 mi |
3 | 11826 W Alfred St | $1850 | 3 | 1 | 1040 | 2.4 mi |
4 | 2125 N Patricia Ave | $1875 | 3 | 1 | 1040 | 2.6 mi |
5 | 10551 W Glen Ellyn Ct | $1700 | 3 | 1 | 1060 | 2.5 mi |
6 | 2895 N Caradoc St | $1650 | 3 | 1 | 1125 | 2 mi |
7 | 5657 N Millstone Dr | $1695 | 3 | 1.5 | 1100 | 1.3 mi |
8 | 4223 N Vera St | $1850 | 3 | 1.5 | 1100 | 1.5 mi |
9 | 8273 W Marcum St | $1695 | 3 | 1 | 1224 | 2.4 mi |
10 | 9497 W Edna St | $1800 | 3 | 1.5 | 1280 | 0.7 mi |
11 | 12136 W De Meyer St | $1850 | 3 | 2 | 1000 | 2.7 mi |
12 | 11117 W Race St | $1895 | 3 | 2 | 1044 | 2.2 mi |
13 | 11125 W Race St | $1775 | 3 | 2 | 1044 | 2.2 mi |
14 | 10646 W Edna St | $1995 | 3 | 2 | 1130 | 1.2 mi |
15 | 5374 N Five Mile Rd | $1795 | 3 | 1.5 | 1300 | 1.1 mi |
16 | 6074 N Brook Pl | $1950 | 3 | 1.5 | 1240 | 1.9 mi |
17 | 3889 N Maple Grove Rd, Unit Back | $750 | 3 | 2 | 1183 | 1 mi |
18 | 5912 N Garrett St | $2300 | 3 | 1 | 1548 | 1.3 mi |
19 | 10490 W Cory St | $1750 | 3 | 2 | 1113 | 2.3 mi |
20 | 4658 N Oxbow Pl | $1800 | 3 | 2 | 1200 | 1.4 mi |
21 | 8604 W Northview St | $1995 | 3 | 2 | 1115 | 2.5 mi |
22 | 4701 N Patton Pl | $1895 | 3 | 2 | 1347 | 0.1 mi |
23 | 7514 W Tottenham Ln, Apt 202 | $1595 | 3 | 2 | 1100 | 2.8 mi |
24 | 9201 W Zuni Dr | $2195 | 3 | 2 | 1308 | 0.6 mi |
25 | 8280 W Clubhouse Ln | $1550 | 3 | 2 | 1192 | 1.8 mi |