Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.94% first-year return on $251k initial cash invested.
-17.94%
Cash On Cash
2.25%
Cap Rate
0.39
DSCR
$4,510
Rent
-$3,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1197k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,510
Total Expenses
$8,268
Mortgage P&I
128%
$5,772
Property Taxes
22%
$974
Home Insurance
8%
$348
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
323 N Patrick St, Alexandria, VA 22314 | $5,500 | 3 | 2.5 | 1704 | 0.4 mi |
1227 Queen St, Alexandria, VA 22314 | $2,790 | 3 | 2 | 1248 | 0.4 mi |
1312 Princess St, Alexandria, VA 22314 | $5,300 | 3 | 2.5 | 1416 | 0.4 mi |
519 Duke St, Alexandria, VA 22314 | $1,300 | 2 | 2 | 0.2 mi | |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality