Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.03% first-year return on $147k initial cash invested.
-23.03%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$2,690
Rent
-$2,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,690
Total Expenses
$5,511
Mortgage P&I
129%
$3,469
Property Taxes
41%
$1,099
Home Insurance
9%
$245
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
804 N 6th St, Millville, NJ 08332 | $2,250 | 4 | 2 | 4.8 mi | |
318 E Mulberry St, Millville, NJ 08332 | $1,900 | 4 | 2 | 5.1 mi | |
1408 Hance Bridge Rd, Millville, NJ 08332 | $2,500 | 4 | 1.5 | 4.3 mi | |
549 Tuckahoe Rd, Buena Vista Township, NJ 08360 | $3,500 | 4 | 1.5 | 4.6 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