Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.23% first-year return on $335k initial cash invested.
-25.23%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$2,940
Rent
-$7,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,940
Total Expenses
$9,981
Mortgage P&I
269%
$7,894
Property Taxes
26%
$765
Home Insurance
19%
$558
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2005 Laycock Ln, Unit 100, Suffolk, VA 23435 | $2,750 | 4 | 3.5 | 2122 | 4.9 mi |
254 Veterans Ct, Suffolk, VA 23434 | $3,500 | 4 | 3 | 2100 | 4.7 mi |
264 Veterans Ct, Suffolk, VA 23434 | $2,495 | 4 | 3 | 2066 | 4.7 mi |
3023 Bay Shore Ln, Suffolk, VA 23435 | $2,795 | 4 | 3.5 | 2339 | 5.1 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