Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.8% first-year return on $119k initial cash invested.
-14.8%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$2,790
Rent
-$1,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$4,264
Mortgage P&I
102%
$2,832
Property Taxes
10%
$280
Home Insurance
7%
$199
HOA
8%
$227
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4501 Greendale Dr, Williamsburg, VA 23188 | $2,800 | 4 | 3 | 2438 | 2 mi |
195 Lewis Robert Ln, Williamsburg, VA 23185 | $2,700 | 4 | 2.5 | 2331 | 1.3 mi |
145 Teal Way, Williamsburg, VA 23188 | $2,975 | 4 | 3 | 2688 | 1.1 mi |
5 Whitaker Ct, Williamsburg, VA 23188 | $3,000 | 4 | 2.5 | 2216 | 0.9 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