Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.09% first-year return on $82,509 initial cash invested.
-9.09%
Cash On Cash
4.1%
Cap Rate
0.72
DSCR
$2,180
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,509
Downpayment
20%
$78,580
Closing costs
1%
$3,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$2,805
Mortgage P&I
85%
$1,858
Property Taxes
11%
$242
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2218 Midview Rd, Henrico, VA 23231 | $2,400 | 4 | 2.5 | 2336 | 1.6 mi |
1013 Sycamore Crest Dr, Henrico, VA 23231 | $2,595 | 4 | 2.5 | 2162 | 2.2 mi |
6432 Goldenrod Ct, Richmond, VA 23231 | $2,095 | 4 | 2.5 | 1932 | 1.6 mi |
3700 Meridian Ave, Richmond, VA 23234 | $2,695 | 4 | 2 | 2158 | 2.6 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