Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.52% first-year return on $171k initial cash invested.
-17.52%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$3,260
Rent
-$2,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,260
Total Expenses
$5,759
Mortgage P&I
124%
$4,057
Property Taxes
14%
$469
Home Insurance
9%
$285
HOA
3%
$100
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6039 Settlers Market Blvd, Williamsburg, VA 23188 | $4,350 | 4 | 3.5 | 4304 | 3.7 mi |
111 Walton Heath, Williamsburg, VA 23188 | $3,200 | 4 | 3 | 3793 | 3.4 mi |
101 Quaker Rdg, Williamsburg, VA 23188 | $3,900 | 4 | 3.5 | 3473 | 3.9 mi |
152 Shinnecock, Williamsburg, VA 23188 | $4,200 | 4 | 3 | 3511 | 2.8 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