Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.75% first-year return on $75,390 initial cash invested.
-7.75%
Cash On Cash
4.71%
Cap Rate
0.8
DSCR
$2,500
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$2,987
Mortgage P&I
71%
$1,770
Property Taxes
18%
$441
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1036 S Spring Rd, Vineland, NJ 08361 | $2,500 | 3 | 2 | 1873 | 1.9 mi |
1108 E Landis Ave, Vineland, NJ 08360 | $2,600 | 3 | 2.5 | 2424 | 0.8 mi |
615 S 7th St, Vineland, NJ 08360 | $1,950 | 3 | 1 | 2129 | 1.7 mi |
308 W Almond St, Vineland, NJ 08360 | $2,375 | 3 | 2 | 1.9 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