Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.45% first-year return on $103k initial cash invested.
-10.45%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$2,830
Rent
-$896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,830
Total Expenses
$3,726
Mortgage P&I
87%
$2,450
Property Taxes
13%
$367
Home Insurance
6%
$172
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
240 Fresno Dr, Chesapeake, VA 23322 | $2,350 | 4 | 2 | 1932 | 0.2 mi |
369 Carawan Ln, Chesapeake, VA 23322 | $2,600 | 4 | 2 | 1950 | 0.9 mi |
804 Heritage Pt, Chesapeake, VA 23322 | $3,200 | 4 | 2 | 2001 | 1.3 mi |
620 Caleb Dr, Chesapeake, VA 23322 | $2,395 | 4 | 2 | 1818 | 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