Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.86% first-year return on $153k initial cash invested.
-16.86%
Cash On Cash
2.83%
Cap Rate
0.46
DSCR
$3,120
Rent
-$2,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,120
Total Expenses
$5,272
Mortgage P&I
119%
$3,717
Property Taxes
16%
$490
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
92 Prescott St, Unit 2, Jersey City, NJ 07304 | $3,100 | 3 | 1.5 | 1800 | 0.2 mi |
99 Jewett Ave, Jersey City, NJ 07304 | $3,300 | 3 | 1.5 | 2030 | 0.2 mi |
27 Belmont Ave, Unit 1, Jersey City, NJ 07304 | $3,350 | 3 | 2.5 | 1133 | 0.1 mi |
49 Belmont Ave, Unit 1, Jersey City, NJ 07304 | $4,100 | 3 | 3 | 1500 | 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