Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.75% first-year return on $587k initial cash invested.
-27.75%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$5,170
Rent
-$13,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$587k
Downpayment
20%
$559k
Closing costs
1%
$27,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,170
Total Expenses
$18,740
Mortgage P&I
271%
$14,027
Property Taxes
46%
$2,372
Home Insurance
19%
$998
HOA
0%
$0
Property Management
10%
$517
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
126 Dudley St, Apt 107, Jersey City, NJ 07302 | $6,200 | 3 | 2 | 1222 | 0.2 mi |
145 Grand St, Unit Grd, Jersey City, NJ 07302 | $2,600 | 1 | 1 | 0.1 mi | |
155 Grand St, Unit 2, Jersey City, NJ 07302 | $4,000 | 2 | 1 | 0.1 mi | |
236 Grove St, Jersey City, NJ 07302 | $3,500 | 2 | 1 | 0.2 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