Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.39% first-year return on $142k initial cash invested.
-15.39%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$3,090
Rent
-$1,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,090
Total Expenses
$4,908
Mortgage P&I
109%
$3,360
Property Taxes
9%
$292
Home Insurance
8%
$236
HOA
7%
$218
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
180 Heritage Pointe, Williamsburg, VA 23188 | $3,900 | 3 | 3 | 2966 | 0.9 mi |
180 Heritage Pt, Williamsburg, VA 23188 | $3,900 | 3 | 3 | 2966 | 0.9 mi |
5329 Center St, Williamsburg, VA 23188 | $2,950 | 3 | 3.5 | 2398 | 1.4 mi |
114 Richards Rd, Williamsburg, VA 23188 | $3,500 | 3 | 2.5 | 2588 | 1.8 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