Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.2% first-year return on $335k initial cash invested.
-20.2%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$5,660
Rent
-$5,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1596k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,660
Total Expenses
$11,301
Mortgage P&I
143%
$8,077
Property Taxes
21%
$1,174
Home Insurance
10%
$578
HOA
0%
$0
Property Management
10%
$566
CapEx
5%
$283
Vacancy
6%
$340
Maintenance
5%
$283
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1908 N Nelson St, Arlington, VA 22207 | $7,500 | 4 | 3 | 3140 | 0.2 mi |
2905 24th St N, Arlington, VA 22207 | $4,750 | 4 | 3 | 2758 | 0.6 mi |
2130 Military Rd, Arlington, VA 22207 | $4,500 | 4 | 3 | 2676 | 0.5 mi |
1609 N Kirkwood Rd, Arlington, VA 22201 | $6,300 | 4 | 3.5 | 2814 | 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