- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -5.65% first-year return on $48,447 initial cash invested.
Cash On Cash
-5.65%
Cap Rate
5.63%
Rent
$1,636
Cashflow
-$228
Rent Confidence: High
Annual
$19,632
Median
$1,575
Avg
$1,663
Samples
25
Financing
Purchase Price $231k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,447
Downpayment $46,140
Closing costs $2,307
Rehab $0
Furnishing $0
Cashflow
Total Income $1,636
Total Expenses $1,864
Mortgage P&I $1,228
Property Taxes $129
Home Insurance $81
PManagement $164
CapEx $82
Vacancy $98
Maintenance $82
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 9701 Feldbank Dr | $1500 | 3 | 1 | 1000 | 0.1 mi |
2 | 9600 Feldbank Dr | $1400 | 3 | 1 | 1000 | 0.3 mi |
3 | 5519 Evanshire Dr | $1500 | 3 | 1 | 988 | 0.2 mi |
4 | 9421 Feldbank Dr | $1352 | 3 | 1 | 1000 | 0.5 mi |
5 | 9216 Trinity Rd | $1450 | 3 | 1 | 1000 | 0.6 mi |
6 | 9016 Feldbank Dr | $1400 | 3 | 1 | 992 | 0.7 mi |
7 | 9131 Feldbank Dr | $1495 | 3 | 1 | 992 | 0.8 mi |
8 | 4352 Frank Vance Rd | $1350 | 3 | 2 | 1005 | 0.8 mi |
9 | 6911 Pepper Ann Ln | $1500 | 3 | 2 | 1007 | 0.8 mi |
10 | 5330 Elderbank Dr | $1575 | 3 | 1.5 | 1207 | 0.3 mi |
11 | 8215 Pozzi Rd | $1675 | 3 | 2 | 1109 | 0.7 mi |
12 | 9307 Feldbank Dr | $1495 | 3 | 1.5 | 1266 | 0.6 mi |
13 | 6606 Cedar Cliff Dr | $1715 | 3 | 2 | 1150 | 0.4 mi |
14 | 4410 Craven Hill Dr | $1785 | 3 | 2 | 1159 | 0.5 mi |
15 | 7931 Ebony Rd | $1899 | 3 | 2 | 1191 | 0.4 mi |
16 | 6831 Flaxseed Ln | $1800 | 3 | 2 | 1156 | 0.9 mi |
17 | 5833 Lawnmeadow Dr | $1805 | 3 | 2 | 1184 | 0.9 mi |
18 | 9319 Edgevale Dr | $1499 | 2 | 1 | 1000 | 0.5 mi |
19 | 7911 Ebony Rd | $1450 | 3 | 2 | 0.3 mi | |
20 | 8816 Aspinwall Dr, # 05-308 | $2200 | 3 | 2 | 1250 | 1.2 mi |
21 | 8816 Aspinwall Dr, # 10-302 | $2187 | 3 | 2 | 1250 | 1.2 mi |
22 | 8816 Aspinwall Dr, # 05-307 | $2455 | 3 | 2 | 1250 | 1.2 mi |
23 | 4212 Napa Oak Dr, # 06-101 | $1760 | 3 | 2 | 1269 | 1 mi |
24 | 4212 Napa Oak Dr, # 06-103 | $1654 | 3 | 2 | 1269 | 1 mi |
25 | 4212 Napa Oak Dr, # 05-301 | $1680 | 3 | 2 | 1269 | 1 mi |