Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.42% first-year return on $357k initial cash invested.
-19.42%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$5,830
Rent
-$5,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,830
Total Expenses
$11,604
Mortgage P&I
148%
$8,647
Property Taxes
14%
$845
Home Insurance
10%
$595
HOA
0%
$0
Property Management
10%
$583
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4523 Alton Pl NW, Washington, DC 20016 | $6,100 | 3 | 3 | 2145 | 0.6 mi |
5003 44th St NW, Washington, DC 20016 | $5,600 | 3 | 3 | 1874 | 0.3 mi |
3711 Warren St NW, Washington, DC 20016 | $6,000 | 3 | 3 | 1896 | 0.7 mi |
5008 44th St NW, Washington, DC 20016 | $4,600 | 3 | 2.5 | 1947 | 0.3 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