- Airbnb
- Long-Term
- Mid-Term
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
Cash On Cash
999%
Cap Rate
999%
Rent
$2,234
Cashflow
$1,535
Rent Confidence: High
Annual
$26,808
Median
$2,200
Avg
$2,234
Samples
25
Financing
Purchase Price $0
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $0
Downpayment $0
Closing costs $0
Rehab $0
Furnishing $0
Cashflow
Total Income $2,234
Total Expenses $699
Property Taxes $118
Home Insurance $0
PManagement $223
CapEx $112
Vacancy $134
Maintenance $112
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 248 N Caracaras Way | $2295 | 3 | 2 | 1848 | 1.3 mi |
2 | 8285 N Sunbelt Ave | $1749 | 3 | 2 | 1730 | 1.4 mi |
3 | 9596 W Donnabell St | $2095 | 3 | 2 | 1620 | 0.5 mi |
4 | 8410 N Dodgin Ave | $2000 | 3 | 2 | 1622 | 0.6 mi |
5 | 1213 N Faldo Way | $2400 | 3 | 2 | 1890 | 2.4 mi |
6 | 10231 W Lakeland Dr | $1500 | 3 | 2 | 1700 | 1.4 mi |
7 | 2602 E Piccadilly Ln | $2795 | 3 | 2 | 2086 | 1.2 mi |
8 | 10264 W Utahna Rd | $2099 | 3 | 2 | 1590 | 0.8 mi |
9 | 10276 W Utahna Rd | $2099 | 3 | 2 | 1590 | 0.8 mi |
10 | 1956 E Birchwood Dr | $2295 | 3 | 2 | 1707 | 1.9 mi |
11 | 1398 N Mansfield Pl | $2445 | 3 | 2 | 2008 | 2.2 mi |
12 | 1696 E Laurelwood Dr | $2195 | 3 | 2 | 1725 | 2.2 mi |
13 | 7835 N Misty Cove Ave | $2500 | 3 | 2 | 1570 | 1 mi |
14 | 6172 N Pierce Park Ln | $2850 | 3 | 2 | 1850 | 3.5 mi |
15 | 9173 W Steve St | $2250 | 3 | 2 | 1560 | 1.1 mi |
16 | 1136 E Winding Creek Dr | $1845 | 3 | 2 | 1736 | 2.6 mi |
17 | 10175 W Carlton Bay Dr | $2200 | 3 | 2.5 | 1976 | 1.3 mi |
18 | N Trail Creek Ln | $2600 | 3 | 2 | 2002 | 2.7 mi |
19 | 8 N Wooddale Ave | $1995 | 3 | 2 | 1569 | 1.3 mi |
20 | 2206 N Trail Creek Ln | $2550 | 3 | 2 | 2002 | 2.8 mi |
21 | 6923 N Sunglow Ave | $2698 | 3 | 2.5 | 1958 | 1.6 mi |
22 | 9250 W Sloan St | $2050 | 3 | 2 | 1552 | 1.3 mi |
23 | 1199 N Echohawk Way | $2100 | 3 | 2 | 1627 | 2 mi |
24 | 7821 N Sunglow Ave | $2650 | 3 | 2 | 1535 | 1.3 mi |
25 | 10312 W Claudia Rd | $1600 | 3 | 2 | 1500 | 1 mi |