Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.07% first-year return on $93,450 initial cash invested.
-6.07%
Cash On Cash
4.9%
Cap Rate
0.85
DSCR
$2,880
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,450
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$3,353
Mortgage P&I
75%
$2,146
Property Taxes
10%
$279
Home Insurance
5%
$156
HOA
1%
$23
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
120 Ferncliff Dr, Williamsburg, VA 23188 | $2,950 | 4 | 3 | 2252 | 0.8 mi |
4501 Greendale Dr, Williamsburg, VA 23188 | $2,800 | 4 | 3 | 2438 | 0.9 mi |
164 Old Field Rd, Williamsburg, VA 23188 | $2,750 | 4 | 2.5 | 2207 | 0.1 mi |
4299 John Tyler Hwy, Williamsburg, VA 23185 | $3,080 | 4 | 2.5 | 2300 | 1.5 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