Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.64% first-year return on $82,982 initial cash invested.
-6.64%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$2,550
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,982
Downpayment
20%
$79,030
Closing costs
1%
$3,952
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,550
Total Expenses
$3,009
Mortgage P&I
77%
$1,963
Property Taxes
9%
$223
Home Insurance
5%
$138
HOA
1%
$21
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
105 Chardonnay Rd, Williamsburg, VA 23185 | $2,895 | 3 | 2.5 | 1720 | 1.2 mi |
303 Brittania Dr, Williamsburg, VA 23185 | $2,650 | 3 | 2.5 | 1733 | 1.2 mi |
110 Burgundy Rd, Williamsburg, VA 23185 | $2,400 | 3 | 2.5 | 1750 | 1.2 mi |
400 E Tazewells Way, Williamsburg, VA 23185 | $2,995 | 3 | 3 | 1900 | 1.8 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