Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.69% first-year return on $68,250 initial cash invested.
-4.69%
Cash On Cash
5.26%
Cap Rate
0.9
DSCR
$2,110
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,377
Mortgage P&I
75%
$1,585
Property Taxes
8%
$179
Home Insurance
6%
$126
HOA
0%
$0
Property Management
8%
$169
CapEx
5%
$106
Vacancy
5%
$106
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2027 Kingston Ave, Norfolk, VA 23503 | $2,495 | 3 | 2 | 1308 | 0.5 mi |
2013 Kingston Ave, Norfolk, VA 23503 | $2,400 | 3 | 2 | 1248 | 0.5 mi |
8418 Quincy St, Norfolk, VA 23518 | $2,100 | 3 | 2 | 1400 | 0.6 mi |
1233 Oak Park Ave, Norfolk, VA 23503 | $2,050 | 3 | 2 | 1200 | 0.9 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