REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1411 Overlook St, Richmond, VA 23224
$225,000 • 2 beds • 1 baths • 974 sqft

This property looks like a bad Long-Term investment with a projected -12.39% first-year return on $47,250 initial cash invested.

Cash On Cash
-12.39%
Cap Rate
4.13%
Rent
$1,286
Cashflow
-$488
Rent Confidence:  High
Annual
$15,432
Median
$1,250
Avg
$1,287
Samples
25
Financing
Purchase Price  $225k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $47,250
Downpayment  $45,000
Closing costs  $2,250
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,286
Total Expenses  $1,774
Mortgage P&I  $1,198
Property Taxes  $163
Home Insurance  $79
PManagement  $129
CapEx  $64
Vacancy  $77
Maintenance  $64
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11310 Lynhaven Ave$1200219320.2 mi
21307 Minefee St$8952110010.6 mi
32305 Halifax Ave$13952110380.6 mi
41107 E 15th St$1199219361.1 mi
51338 Drewry St$1300218960.5 mi
61319 Minefee St$999218960.5 mi
71514 Helen Ln$1250219000.7 mi
81407 Silver Ave$1450218880.5 mi
92104 Harwood St$1200218600.3 mi
103060 Stockton St$14952110001.8 mi
111427 Overlook St$1500218440.1 mi
122011 Boston Ave Unit B$1050219101.3 mi
132225 Wise St$16002110002 mi
1426 W 21st St$1200219272 mi
151708 Chicago Ave$895218851.3 mi
163310 Decatur St$1800219282.2 mi
173408 Decatur St$1287218902.2 mi
181717 Maury St, Unit 1$150021.510001.6 mi
191717 Maury St, Unit 2$150021.510001.6 mi
201715 Maury St, Unit 1$150021.510001.6 mi
211715 Maury St, Unit 2$150021.510001.6 mi
22708 E 18th St$895218251.3 mi
23913 E 15th St$1250218161.3 mi
242200 Lynhaven Ave, Unit 2200$1155217851 mi
252348 Afton Ave, Unit 2348$1155217851 mi