Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.65% first-year return on $79,065 initial cash invested.
-8.65%
Cash On Cash
4.69%
Cap Rate
0.77
DSCR
$2,510
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,065
Downpayment
20%
$75,300
Closing costs
1%
$3,765
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$3,080
Mortgage P&I
76%
$1,917
Property Taxes
12%
$299
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
136 Suburbia Ter, Unit 1, Jersey City, NJ 07305 | $2,500 | 3 | 1 | 0.3 mi | |
151 Stevens Ave, Jersey City, NJ 07305 | $2,450 | 3 | 1 | 0.3 mi | |
225 Mcadoo Ave, Jersey City, NJ 07305 | $2,400 | 3 | 1 | 0.3 mi | |
141 Danforth Ave, Unit 1, Jersey City, NJ 07305 | $2,200 | 3 | 1 | 0.4 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