- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -0.11% first-year return on $45,129 initial cash invested.
Cash On Cash
-0.11%
Cap Rate
6.87%
Rent
$1,824
Cashflow
-$4
Rent Confidence: High
Annual
$21,888
Median
$1,849
Avg
$1,823
Samples
25
Financing
Purchase Price $215k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $45,129
Downpayment $42,980
Closing costs $2,149
Rehab $0
Furnishing $0
Cashflow
Total Income $1,824
Total Expenses $1,828
Mortgage P&I $1,144
Property Taxes $120
Home Insurance $75
HOA $16
PManagement 10% $182
CapEx 5% $91
Vacancy 6% $109
Maintenance 5% $91
Other 0% $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3218 Lemongrass Ln | $1935 | 3 | 3 | 1576 | 1.4 mi |
2 | 11020 Pointer Ridge Dr | $1795 | 3 | 3 | 1528 | 1.5 mi |
3 | 11338 Northwoods Forest Dr | $1920 | 3 | 2.5 | 1570 | 0.2 mi |
4 | 9733 Aviary Hill Way | $1860 | 3 | 2.5 | 1580 | 0.1 mi |
5 | 9838 Aviary Hill Way | $1785 | 3 | 2.5 | 1580 | 0.1 mi |
6 | 9818 Aviary Hill Way | $1885 | 3 | 2.5 | 1520 | 0.1 mi |
7 | 9853 Aviary Hill Way | $1375 | 3 | 2.5 | 1495 | 0 mi |
8 | 1329 Bray Dr | $1939 | 3 | 2.5 | 1598 | 0.3 mi |
9 | 11116 Northwoods Forest Dr | $2100 | 3 | 2.5 | 1584 | 0.5 mi |
10 | 1231 Brook Farm Ln | $1855 | 3 | 2.5 | 1628 | 0.3 mi |
11 | 11232 Northwoods Forest Dr | $1975 | 3 | 2.5 | 1645 | 0.3 mi |
12 | 11044 Pointer Ridge Dr | $1785 | 3 | 3 | 1700 | 1.5 mi |
13 | 1112 Balcorn Pl | $1880 | 3 | 2.5 | 1670 | 0.3 mi |
14 | 1140 Ballina Way | $1749 | 3 | 2.5 | 1664 | 0.4 mi |
15 | 9515 Brookmere Ln | $1710 | 3 | 2.5 | 1672 | 0.4 mi |
16 | 412 Newfound Hollow Dr | $1900 | 3 | 2.5 | 1623 | 0.8 mi |
17 | 9849 Aviary Hill Way | $1720 | 3 | 2.5 | 1411 | 0 mi |
18 | 911 Woodington Ln | $1649 | 3 | 2.5 | 1500 | 0.9 mi |
19 | 713 Newfound Hollow Dr | $1875 | 3 | 2.5 | 1628 | 0.8 mi |
20 | 713 Trailing Rock Dr | $1850 | 3 | 2.5 | 1578 | 1.3 mi |
21 | 1102 Vine Cliff Ln | $1835 | 3 | 2.5 | 1480 | 0.8 mi |
22 | 1822 Sugar Hollow Dr | $1710 | 3 | 2.5 | 1606 | 1 mi |
23 | 9620 Bird Watch Ln | $1849 | 3 | 2.5 | 1435 | 0.3 mi |
24 | 11352 Red Finch Ln | $1820 | 3 | 2.5 | 1696 | 0.3 mi |
25 | 11140 Northwoods Forest Dr | $1830 | 3 | 2.5 | 1684 | 0.4 mi |