Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.23% first-year return on $152k initial cash invested.
-15.23%
Cash On Cash
3.31%
Cap Rate
0.53
DSCR
$3,780
Rent
-$1,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,780
Total Expenses
$5,712
Mortgage P&I
99%
$3,745
Property Taxes
18%
$681
Home Insurance
7%
$254
HOA
1%
$49
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6122 Bayliss Pl, Alexandria, VA 22310 | $4,450 | 3 | 3.5 | 2324 | 1.6 mi |
5280 Sandyford St, Alexandria, VA 22315 | $3,800 | 3 | 3.5 | 2660 | 1.3 mi |
7581 Grey Goose Way, Alexandria, VA 22306 | $3,400 | 3 | 3.5 | 1920 | 1.2 mi |
7106 Lake Cove Dr, Alexandria, VA 22315 | $3,100 | 3 | 4 | 1584 | 1.1 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality