Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.83% first-year return on $183k initial cash invested.
-20.83%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$2,840
Rent
-$3,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,840
Total Expenses
$6,018
Mortgage P&I
154%
$4,365
Property Taxes
21%
$602
Home Insurance
11%
$313
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7580 Rockfalls Dr, Richmond, VA 23225 | $2,700 | 3 | 3 | 2400 | 2.2 mi |
2697 St Elias Dr, Unit B, Henrico, VA 23294 | $3,645 | 3 | 2.5 | 2452 | 2.2 mi |
5506 Toddsbury Rd, Richmond, VA 23226 | $4,000 | 3 | 2.5 | 2256 | 1.4 mi |
1409 Landis Dr, Richmond, VA 23226 | $2,650 | 3 | 2.5 | 2052 | 0.9 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