Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.59% first-year return on $136k initial cash invested.
-19.59%
Cash On Cash
2.21%
Cap Rate
0.36
DSCR
$2,420
Rent
-$2,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$4,641
Mortgage P&I
136%
$3,292
Property Taxes
20%
$486
Home Insurance
10%
$234
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3419 Evergreen Ln SW, Roanoke, VA 24015 | $3,195 | 4 | 3.5 | 2240 | 1.7 mi |
3428 Evergreen Ln SW, Roanoke, VA 24015 | $3,195 | 4 | 3.5 | 2240 | 1.7 mi |
3432 Evergreen Ln SW, Roanoke, VA 24015 | $3,195 | 4 | 3.5 | 2240 | 1.7 mi |
5527 Grandin Road Ext, Roanoke, VA 24018 | $2,395 | 4 | 3 | 3024 | 2 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