Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -46.85% first-year return on $45,597 initial cash invested.
-46.85%
Cash On Cash
3.84%
Cap Rate
0.56
DSCR
$3,460
Rent
-$1,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
6.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,597
Downpayment
6%
$38,997
Closing costs
1%
$6,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,460
Total Expenses
$5,240
Mortgage P&I
107%
$3,688
Property Taxes
12%
$424
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
516 N 3rd St, Apt B, Richmond, VA 23219 | $1,550 | 2 | 1 | 868 | 0.4 mi |
516 N 3rd St, Unit 3, Richmond, VA 23219 | $1,550 | 2 | 1 | 868 | 0.4 mi |
200 W Broad St, Unit 301, Richmond, VA 23220 | $1,900 | 3 | 2 | 1656 | 0.1 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