Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.6% first-year return on $46,998 initial cash invested.
2.6%
Cash On Cash
7.4%
Cap Rate
1.17
DSCR
$1,930
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $1,828 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,998
Downpayment
20%
$44,760
Closing costs
1%
$2,238
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$1,828
Mortgage P&I
61%
$1,183
Property Taxes
3%
$66
Home Insurance
4%
$78
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
150 Buckingham Dr, Stephens City, VA 22655 | $2,300 | 3 | 2 | 1232 | 1 mi |
113 Holt Ct, Stephens City, VA 22655 | $2,184 | 3 | 2 | 1356 | 0.3 mi |
202 Carroll Dr, Stephens City, VA 22655 | $1,850 | 3 | 1.5 | 1200 | 0.7 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