Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.37% first-year return on $66,801 initial cash invested.
-5.37%
Cash On Cash
5.12%
Cap Rate
0.87
DSCR
$2,090
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,801
Downpayment
20%
$63,620
Closing costs
1%
$3,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$2,389
Mortgage P&I
74%
$1,552
Property Taxes
12%
$241
Home Insurance
6%
$117
HOA
0%
$0
Property Management
8%
$167
CapEx
5%
$104
Vacancy
5%
$104
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4311 Warwick Rd, Richmond, VA 23234 | $2,200 | 3 | 2 | 1600 | 1.4 mi |
2013 Orlando Rd, Richmond, VA 23224 | $2,300 | 3 | 2 | 1511 | 0.8 mi |
5140 Alberene Rd, Richmond, VA 23224 | $1,350 | 3 | 2 | 1712 | 1.2 mi |
4008 Crutchfield St, Richmond, VA 23225 | $2,400 | 3 | 2 | 1800 | 0.9 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