Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.8% first-year return on $41,979 initial cash invested.
2.8%
Cash On Cash
7.19%
Cap Rate
1.19
DSCR
$1,890
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,792
Mortgage P&I
53%
$1,006
Property Taxes
12%
$226
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
501 Ashwood Dr, Newport News, VA 23602 | $2,000 | 3 | 2 | 1200 | 1.4 mi |
448 Derry Ct, Newport News, VA 23602 | $1,975 | 3 | 2 | 1200 | 1.4 mi |
343 Pear Ridge Cir, Newport News, VA 23602 | $1,750 | 3 | 2 | 1185 | 1.6 mi |
507 Ashwood Dr, Newport News, VA 23602 | $1,800 | 3 | 2 | 1216 | 1.4 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