Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.4% first-year return on $73,836 initial cash invested.
-8.4%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$2,320
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,836
Downpayment
20%
$70,320
Closing costs
1%
$3,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$2,837
Mortgage P&I
76%
$1,759
Property Taxes
15%
$349
Home Insurance
5%
$126
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2409 Oregon Ave SW, Roanoke, VA 24015 | $2,195 | 4 | 2 | 1868 | 0.2 mi |
2530 Maiden Ln SW, Roanoke, VA 24015 | $1,800 | 4 | 2 | 1869 | 1.2 mi |
2502 Alberta Ave SW, Roanoke, VA 24015 | $2,000 | 4 | 2 | 1682 | 0.1 mi |
3202 Fleetwood Ave, Roanoke, VA 24015 | $1,495 | 4 | 2 | 2050 | 0.7 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