Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.4% first-year return on $22,680 initial cash invested.
16.4%
Cash On Cash
10.24%
Cap Rate
1.69
DSCR
$1,350
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,680
Downpayment
20%
$21,600
Closing costs
1%
$1,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$1,040
Mortgage P&I
40%
$544
Property Taxes
8%
$106
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2212 Orcutt Ave, Newport News, VA 23607 | $1,500 | 2 | 1 | 1000 | 0 mi |
1012 26th St, Newport News, VA 23607 | $1,400 | 2 | 1 | 1072 | 0.2 mi |
1215 26th St, Newport News, VA 23607 | $1,350 | 2 | 1 | 1000 | 0.4 mi |
1348 28th St, Newport News, VA 23607 | $1,350 | 2 | 1 | 997 | 0.6 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