Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.8% first-year return on $73,500 initial cash invested.
-4.8%
Cash On Cash
5.24%
Cap Rate
0.9
DSCR
$2,310
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$2,604
Mortgage P&I
74%
$1,705
Property Taxes
10%
$235
Home Insurance
6%
$131
HOA
0%
$0
Property Management
8%
$185
CapEx
5%
$116
Vacancy
5%
$116
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9506 Overhill Rd, Henrico, VA 23229 | $2,395 | 3 | 2 | 1456 | 0.8 mi |
8401 Bronwood Rd, Henrico, VA 23229 | $2,800 | 3 | 2 | 1508 | 0.4 mi |
1603 Renmark Rd, Henrico, VA 23229 | $1,600 | 3 | 2 | 1411 | 0.6 mi |
9302 Newhall Rd, Henrico, VA 23229 | $2,195 | 3 | 2 | 1556 | 0.3 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