- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -12.8% first-year return on $75,390 initial cash invested.
Cash On Cash
-12.8%
Cap Rate
4.01%
Rent
$1,835
Cashflow
-$804
Rent Confidence: High
Annual
$22,020
Median
$1,895
Avg
$1,868
Samples
25
Financing
Purchase Price $359k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $75,390
Downpayment $71,800
Closing costs $3,590
Rehab $0
Furnishing $0
Cashflow
Total Income $1,835
Total Expenses $2,639
Mortgage P&I $1,911
Property Taxes $70
Home Insurance $126
HOA $54
PManagement $184
CapEx $92
Vacancy $110
Maintenance $92
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 9154 W Songwood Dr | $1900 | 3 | 2 | 1070 | 0.6 mi |
2 | 9746 W Bigwood Dr | $1795 | 3 | 2 | 1173 | 0 mi |
3 | 9306 W Lillywood Dr | $1895 | 3 | 2 | 1120 | 0.7 mi |
4 | 9677 W Shelborne Dr | $1800 | 3 | 2 | 1120 | 1.1 mi |
5 | 9616 W Weir Hollis Dr | $1800 | 3 | 2 | 1120 | 1.2 mi |
6 | 9677 W Stonewood Dr | $1995 | 3 | 2 | 1350 | 0.2 mi |
7 | 8773 W Banjo Dr | $1900 | 3 | 2 | 1200 | 1.8 mi |
8 | 9612 W Hearthside Dr | $1850 | 3 | 2 | 0.3 mi | |
9 | 7309 S Headsail Ave | $1995 | 3 | 2 | 0.3 mi | |
10 | 9574 W Stonewood Dr | $1895 | 3 | 2 | 1383 | 0.2 mi |
11 | 10008 W Tilmont St | $1950 | 3 | 2 | 1311 | 0.8 mi |
12 | 6236 S Star Struck Ave | $2000 | 3 | 2 | 1214 | 1.9 mi |
13 | 6297 S Ruddsdale Ave | $1895 | 3 | 2 | 1294 | 1.4 mi |
14 | 6285 S Ruddsdale Ave | $1895 | 3 | 2 | 1294 | 1.4 mi |
15 | 7154 S Kaywood Ave | $2000 | 3 | 2 | 1412 | 0.4 mi |
16 | 6271 S Ruddsdale Ave | $1750 | 3 | 2 | 1294 | 1.4 mi |
17 | 9937 W Tilmont St | $1895 | 3 | 2 | 0.8 mi | |
18 | 9963 W Rustica St | $1995 | 3 | 2 | 0.8 mi | |
19 | 9321 W Idlewood Dr | $2099 | 3 | 2 | 1413 | 0.4 mi |
20 | 6053 S Boddington Ln | $1695 | 3 | 2.5 | 1128 | 1.8 mi |
21 | 10062 W Rustica St | $1695 | 3 | 2 | 0.9 mi | |
22 | 10651 W Red Fox Ct | $1825 | 3 | 1 | 1070 | 1.1 mi |
23 | 8494 W Shooting Star Dr | $1595 | 3 | 2 | 1298 | 1.6 mi |
24 | 6975 S Boysenberry Ave | $1900 | 3 | 2 | 1393 | 0.8 mi |
25 | 6384 S White Cliff Ave | $1695 | 3 | 2 | 1.1 mi |