Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.2% first-year return on $74,550 initial cash invested.
-4.2%
Cash On Cash
5.41%
Cap Rate
0.92
DSCR
$2,550
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,550
Total Expenses
$2,811
Mortgage P&I
68%
$1,732
Property Taxes
10%
$264
Home Insurance
5%
$124
HOA
1%
$27
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1647 Wilroy Rd, Unit 104, Suffolk, VA 23434 | $2,350 | 4 | 3 | 1665 | 0.9 mi |
119 Jester Cir, Suffolk, VA 23434 | $2,600 | 4 | 2.5 | 1731 | 1.4 mi |
310 Waterwood Way, Suffolk, VA 23434 | $2,495 | 4 | 2.5 | 1780 | 1 mi |
304 Gauntlet Way, Suffolk, VA 23434 | $2,400 | 4 | 2.5 | 1897 | 1.3 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