Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.62% first-year return on $255k initial cash invested.
-18.62%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$4,590
Rent
-$3,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1213k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$243k
Closing costs
1%
$12,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,590
Total Expenses
$8,540
Mortgage P&I
134%
$6,160
Property Taxes
18%
$810
Home Insurance
8%
$376
HOA
0%
$0
Property Management
10%
$459
CapEx
5%
$230
Vacancy
6%
$275
Maintenance
5%
$230
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1708 N Cameron St, Arlington, VA 22207 | $4,595 | 4 | 2 | 1852 | 0.5 mi |
1610 N Greenbrier St, Arlington, VA 22205 | $4,800 | 4 | 2 | 1572 | 0.3 mi |
1524 N Kentucky St, Arlington, VA 22205 | $4,850 | 4 | 2.5 | 1688 | 0.5 mi |
612 N Wakefield St, Arlington, VA 22203 | $4,500 | 4 | 2 | 2100 | 0.8 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