Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.35% first-year return on $755k initial cash invested.
-25.35%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$8,140
Rent
-$15,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3596k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$755k
Downpayment
20%
$719k
Closing costs
1%
$35,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,140
Total Expenses
$24,088
Mortgage P&I
223%
$18,181
Property Taxes
31%
$2,496
Home Insurance
16%
$1,295
HOA
0%
$0
Property Management
10%
$814
CapEx
5%
$407
Vacancy
6%
$488
Maintenance
5%
$407
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2701 32nd St NW, Washington, DC 20008 | $13,000 | 5 | 5.5 | 4381 | 0.1 mi |
3415 Fulton St NW, Washington, DC 20007 | $8,500 | 5 | 4.5 | 4470 | 0.4 mi |
2924 Newark St NW, Unit Nw, Washington, DC 20008 | $7,200 | 4 | 3.5 | 3080 | 0.8 mi |
2950 Macomb St NW, Washington, DC 20008 | $12,000 | 6 | 4.5 | 5577 | 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