Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.61% first-year return on $80,178 initial cash invested.
-15.61%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$2,010
Rent
-$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,178
Downpayment
20%
$76,360
Closing costs
1%
$3,818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$3,053
Mortgage P&I
93%
$1,878
Property Taxes
26%
$519
Home Insurance
7%
$134
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
103 Jewett Ave, Unit 1, Jersey City, NJ 07304 | $1,375 | 1 | 1 | 0.1 mi | |
36 Duncan Ave Apt E, Jersey City, NJ 07304 | $1,650 | 1 | 1 | 550 | 0.2 mi |
206 Jewett Ave, Unit 25-25, Jersey City, NJ 07304 | $1,850 | 1 | 1 | 650 | 0.2 mi |
2520 John F Kennedy Blvd, Apt 5C, Jersey City, NJ 07304 | $2,600 | 2 | 1 | 928 | 0.1 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