- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -6.74% first-year return on $31,500 initial cash invested.
Cash On Cash
-6.74%
Cap Rate
5.45%
Rent
$1,201
Cashflow
-$177
Rent Confidence: High
Annual
$14,412
Median
$1,225
Avg
$1,200
Samples
25
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment $30,000
Closing costs $1,500
Rehab $0
Furnishing $0
Cashflow
Total Income $1,201
Total Expenses $1,378
Mortgage P&I $798
Property Taxes $216
Home Insurance $52
PManagement $120
CapEx $60
Vacancy $72
Maintenance $60
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 4117 N 54th St | $1350 | 2 | 2 | 1016 | 6.6 mi |
2 | 3049 Newport Ave | $1395 | 2 | 2 | 1372 | 3.6 mi |
3 | 8620 N 31st St, Apt 12 | $820 | 2 | 1 | 800 | 1.4 mi |
4 | 4812 N 45th St | $1100 | 2 | 2 | 864 | 5.5 mi |
5 | 5415 Potter Plz | $1700 | 2 | 2 | 3.9 mi | |
6 | 4816 N 47th St | $1200 | 2 | 2 | 852 | 5.6 mi |
7 | 2760 Laurel Ave | $1295 | 2 | 2 | 4.4 mi | |
8 | 5374 N 29th St | $1250 | 2 | 1 | 980 | 4.7 mi |
9 | 8620 N 31st St | $750 | 2 | 1 | 1.4 mi | |
10 | 6005 N 30th St | $1295 | 2 | 1 | 1132 | 4.2 mi |
11 | 4738 N 40th St | $1225 | 2 | 1 | 961 | 5.4 mi |
12 | 4707 N 40th St | $1225 | 2 | 1 | 1048 | 5.5 mi |
13 | 4122 Saratoga St | $1225 | 2 | 1 | 950 | 5.2 mi |
14 | 2577 Ida St | $1295 | 2 | 1 | 1225 | 3.5 mi |
15 | 4011 Saratoga St | $1200 | 2 | 1 | 1100 | 5.2 mi |
16 | 4019 Pratt St | $1250 | 2 | 1 | 1020 | 6.6 mi |
17 | 5502 N 28th Ave | $1000 | 2 | 1 | 1164 | 4.7 mi |
18 | 2706 Crown Point Ave | $1100 | 2 | 1 | 840 | 4.3 mi |
19 | 2525 Himebaugh Ave | $1275 | 2 | 1 | 1193 | 4.6 mi |
20 | 4322 N 54th St | $1650 | 2 | 1.5 | 860 | 6.4 mi |
21 | 3034 Belvedere Blvd | $1050 | 2 | 1 | 811 | 4 mi |
22 | 4922 N 35th St | $1400 | 2 | 1.5 | 5.2 mi | |
23 | 4723 N 40th St | $1050 | 2 | 1 | 872 | 5.4 mi |
24 | 2422 Himebaugh Ave | $900 | 2 | 1 | 814 | 4.6 mi |
25 | 2422 Himebaugh Ave, Unit 1 | $1000 | 2 | 1 | 814 | 4.6 mi |