Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.47% first-year return on $318k initial cash invested.
-20.47%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$4,950
Rent
-$5,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1517k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$303k
Closing costs
1%
$15,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,950
Total Expenses
$10,382
Mortgage P&I
146%
$7,249
Property Taxes
26%
$1,303
Home Insurance
11%
$542
HOA
0%
$0
Property Management
10%
$495
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
809 E Timber Branch Pkwy, Alexandria, VA 22302 | $5,350 | 4 | 3 | 2673 | 0.8 mi |
511 Crestwood Dr, Alexandria, VA 22302 | $5,000 | 4 | 3 | 2500 | 0.3 mi |
3604 Oval Dr, Alexandria, VA 22305 | $5,800 | 4 | 4.5 | 3607 | 0.6 mi |
716 Overlook Dr N, Alexandria, VA 22305 | $4,500 | 4 | 2.5 | 0.5 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