- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -8.02% first-year return on $67,179 initial cash invested.
Cash On Cash
-8.02%
Cap Rate
5.08%
Rent
$2,015
Cashflow
-$449
Rent Confidence: High
Annual
$24,180
Median
$2,000
Avg
$2,009
Samples
25
Financing
Purchase Price $320k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $67,179
Downpayment $63,980
Closing costs $3,199
Rehab $0
Furnishing $0
Cashflow
Total Income $2,015
Total Expenses $2,464
Mortgage P&I $1,703
Property Taxes $124
Home Insurance $112
PManagement $202
CapEx $101
Vacancy $121
Maintenance $101
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 837 Wilson Dr | $2000 | 4 | 2 | 1798 | 2.2 mi |
2 | 611 Swallowtail Way | $2300 | 4 | 2.5 | 1692 | 1.7 mi |
3 | 342 Bluecoat St | $2600 | 4 | 2.5 | 1920 | 1.6 mi |
4 | 645 Nimitz Rd | $2100 | 4 | 1.5 | 2190 | 0.4 mi |
5 | 18 Moriarity St | $2100 | 4 | 2.5 | 1884 | 2.4 mi |
6 | 996 Boggs Dr | $1900 | 4 | 1.5 | 1120 | 0 mi |
7 | 23 Nicholas Dr | $2400 | 4 | 2.5 | 2170 | 2 mi |
8 | 42 Mer Way | $2500 | 4 | 2.5 | 2164 | 2.3 mi |
9 | 22 Mer Way | $2250 | 4 | 2.5 | 2200 | 2.3 mi |
10 | 66 Washington St | $2150 | 4 | 2.5 | 2477 | 1.4 mi |
11 | 41 Anchor Ln | $1800 | 3 | 2 | 1397 | 0.5 mi |
12 | 45 Anchor Ln | $2300 | 3 | 2.5 | 1554 | 0.4 mi |
13 | 218 Bay Tree Rd | $1400 | 0.7 mi | |||
14 | 419 E Wind Dr | $1800 | 3 | 2.5 | 1570 | 0.6 mi |
15 | 38 Upland Ave | $1950 | 3 | 2 | 1422 | 1.3 mi |
16 | 151 Lexington Pl | $2400 | 4 | 3.5 | 2026 | 1.8 mi |
17 | 613 Nimitz Rd | $2200 | 3 | 2 | 2036 | 0.2 mi |
18 | 133 Revolutionary Blvd | $1800 | 3 | 2 | 1411 | 1.4 mi |
19 | 32 W Acacia Pl | $1950 | 3 | 2.5 | 1586 | 1.5 mi |
20 | 128 Lexington Pl | $1700 | 3 | 2 | 1452 | 1.9 mi |
21 | 28 Welch Dr E | $1300 | 3 | 2 | 1404 | 1.5 mi |
22 | 317 N Bradford St | $1875 | 3 | 1.5 | 1577 | 1.7 mi |
23 | 227 Tea Party Trl | $2000 | 3 | 2.5 | 1509 | 1.2 mi |
24 | 400 N Dupont Hwy, Apt I36 | $1597 | 3 | 2 | 1300 | 0.9 mi |
25 | 116 Revolutionary Blvd | $1850 | 3 | 2 | 1341 | 1.3 mi |