Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.32% first-year return on $175k initial cash invested.
-26.32%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$3,080
Rent
-$3,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$166k
Closing costs
1%
$8,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,080
Total Expenses
$6,908
Mortgage P&I
137%
$4,231
Property Taxes
44%
$1,369
Home Insurance
16%
$507
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
237 Cambridge Ave, Jersey City, NJ 07307 | $4,500 | 3 | 2.5 | 0.1 mi | |
156 Congress St, Jersey City, NJ 07307 | $3,200 | 3 | 2 | 1400 | 0.1 mi |
258 Hancock Ave Hancock Ave, Unit 258, Jersey City, NJ 07307 | $3,300 | 4 | 2 | 1100 | 0.2 mi |
194 Cambridge Ave, Apt 2, Jersey City, NJ 07307 | $5,100 | 3 | 2 | 1451 | 0.1 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