Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.21% first-year return on $389k initial cash invested.
-19.21%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$6,510
Rent
-$6,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1851k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$370k
Closing costs
1%
$18,508
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,510
Total Expenses
$12,731
Mortgage P&I
144%
$9,400
Property Taxes
15%
$963
Home Insurance
10%
$674
HOA
0%
$0
Property Management
10%
$651
CapEx
5%
$326
Vacancy
6%
$391
Maintenance
5%
$326
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4333 Nebraska Ave NW, Washington, DC 20016 | $7,250 | 4 | 4 | 3000 | 0.5 mi |
3227 Ellicott St NW, Washington, DC 20008 | $7,750 | 4 | 3.5 | 2675 | 0.4 mi |
3204 Ellicott St NW, Washington, DC 20008 | $6,900 | 4 | 3.5 | 4449 | 0.4 mi |
3721 Huntington St NW, Washington, DC 20015 | $8,500 | 5 | 4 | 3000 | 0.6 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