- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 6.63% first-year return on $20,998 initial cash invested.
Cash On Cash
6.63%
Cap Rate
8.54%
Rent
$1,281
Cashflow
$116
Rent Confidence: High
Annual
$15,372
Median
$1,300
Avg
$1,329
Samples
25
Financing
Purchase Price $99,990
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $20,998
Downpayment $19,998
Closing costs $1,000
Rehab $0
Furnishing $0
Cashflow
Total Income $1,281
Total Expenses $1,165
Mortgage P&I $532
Property Taxes $123
Home Insurance $35
HOA $142
PManagement $128
CapEx $64
Vacancy $77
Maintenance $64
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 9920 Sw 101st Pl | $1300 | 2 | 1 | 864 | 0.4 mi |
2 | 9606 Sw 101st Ln | $1100 | 2 | 1 | 864 | 0.7 mi |
3 | 11178 Sw 76th Ave | $1250 | 2 | 1 | 672 | 4 mi |
4 | 10061 Sw 99th Ter | $1395 | 2 | 1 | 960 | 0.5 mi |
5 | 8954 Sw 104th Ln Pne, Run | $1200 | 2 | 1 | 864 | 1.7 mi |
6 | 11112 Sw 78th Ave | $1150 | 2 | 1 | 744 | 3.7 mi |
7 | 10081 Sw 97th Ct | $1200 | 2 | 1 | 992 | 0.6 mi |
8 | 11143 Sw 78th Ave | $1295 | 2 | 1 | 768 | 3.8 mi |
9 | 9940 Sw 101st Ln | $1400 | 2 | 2 | 0.3 mi | |
10 | 11498 Sw 85th Ct | $1200 | 2 | 1 | 885 | 2.9 mi |
11 | 8344 Sw 101 Place Rd | $1200 | 2 | 1 | 924 | 2.7 mi |
12 | 10330 Sw 91st Ct | $1250 | 2 | 1.5 | 1008 | 1.4 mi |
13 | 10030 Sw 90th Ct | $1300 | 2 | 2 | 864 | 1.6 mi |
14 | 10490 Sw 98th Ave | $1300 | 2 | 2 | 1008 | 0.3 mi |
15 | 8386 Sw 105th Pl | $1400 | 2 | 2 | 864 | 2.6 mi |
16 | 8384 Sw 106th St | $1400 | 2 | 2 | 864 | 2.6 mi |
17 | 9880 Sw 101st Ln | $1500 | 2 | 2 | 1144 | 0.4 mi |
18 | 9075 Sw 102nd Pl | $1200 | 2 | 2 | 1008 | 1.5 mi |
19 | 9961 Sw 101st Ln | $1100 | 2 | 2 | 1144 | 0.4 mi |
20 | 10871 Sw 90th Ct | $1495 | 2 | 1.5 | 1150 | 2 mi |
21 | 8211 Sw 108th Lane Rd | $1600 | 2 | 2 | 892 | 3.1 mi |
22 | 9606 Sw 102nd Pl | $1395 | 2 | 2 | 1144 | 0.7 mi |
23 | 10940 Sw 87th Ct | $1450 | 2 | 2 | 960 | 2.4 mi |
24 | 9748 Sw 97th St | $1600 | 2 | 2 | 1105 | 1.1 mi |
25 | 9314 Sw 97th Ln, Unit B | $1550 | 2 | 2 | 1072 | 1.4 mi |