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 $207k initial cash invested.
-19.42%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$3,540
Rent
-$3,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,540
Total Expenses
$6,888
Mortgage P&I
142%
$5,023
Property Taxes
17%
$600
Home Insurance
10%
$345
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5135 Lake Shores Rd, Virginia Beach, VA 23455 | $3,495 | 4 | 3 | 2811 | 2 mi |
1045 Five Forks Rd, Virginia Beach, VA 23455 | $3,300 | 4 | 3.5 | 2310 | 2.4 mi |
4213 Thoroughgood Dr, Virginia Beach, VA 23455 | $3,695 | 4 | 2 | 2721 | 1.3 mi |
5216 Tern Rd, Virginia Beach, VA 23455 | $3,200 | 4 | 2.5 | 2340 | 1.8 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