Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.4% first-year return on $273k initial cash invested.
-15.4%
Cash On Cash
3.32%
Cap Rate
0.53
DSCR
$6,000
Rent
-$3,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,000
Total Expenses
$9,504
Mortgage P&I
113%
$6,798
Property Taxes
12%
$691
Home Insurance
8%
$455
HOA
0%
$0
Property Management
10%
$600
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4523 Alton Pl NW, Washington, DC 20016 | $6,100 | 3 | 3 | 2145 | 0.3 mi |
4200 47th St NW, Washington, DC 20016 | $7,250 | 3 | 3 | 2740 | 0.1 mi |
4420 Chesapeake St NW, Washington, DC 20016 | $5,800 | 3 | 2 | 2151 | 0.5 mi |
4823 Western Ave NW, Washington, DC 20016 | $4,500 | 3 | 2 | 1145 | 0.7 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