Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.97% first-year return on $283k initial cash invested.
-21.97%
Cash On Cash
1.68%
Cap Rate
0.27
DSCR
$4,300
Rent
-$5,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$269k
Closing costs
1%
$13,468
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,300
Total Expenses
$9,477
Mortgage P&I
159%
$6,842
Property Taxes
24%
$1,036
Home Insurance
11%
$481
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2921 24th St N, Arlington, VA 22207 | $4,500 | 2 | 3 | 1677 | 0.5 mi |
4576 26th St N, Arlington, VA 22207 | $3,500 | 2 | 2.5 | 1638 | 1.2 mi |
4515 Macarthur Blvd NW, Apt B, Washington, DC 20007 | $2,710 | 2 | 1.5 | 0.8 mi | |
4513 Macarthur Blvd NW, Apt B, Washington, DC 20007 | $2,778 | 2 | 1.5 | 0.8 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