Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.03% first-year return on $84,000 initial cash invested.
-11.03%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$2,260
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$3,032
Mortgage P&I
86%
$1,951
Property Taxes
16%
$353
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
914 Sparrow Ct, Newport News, VA 23608 | $2,250 | 3 | 2.5 | 2038 | 0.8 mi |
73 Colombia Dr, Newport News, VA 23608 | $3,500 | 3 | 3 | 1822 | 1.3 mi |
16 Ridgewood Pkwy, Newport News, VA 23608 | $2,295 | 3 | 2.5 | 2150 | 2.6 mi |
184 Stony Ridge Ct, Newport News, VA 23608 | $2,295 | 3 | 3 | 1650 | 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