Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.57% first-year return on $93,429 initial cash invested.
-7.57%
Cash On Cash
4.58%
Cap Rate
0.79
DSCR
$2,760
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,429
Downpayment
20%
$88,980
Closing costs
1%
$4,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,760
Total Expenses
$3,349
Mortgage P&I
78%
$2,150
Property Taxes
12%
$325
Home Insurance
6%
$156
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1873 Kempsville Crossing Ln, Virginia Beach, VA 23464 | $2,800 | 4 | 3 | 2102 | 0.4 mi |
5908 Cold Harbor Ct, Virginia Beach, VA 23464 | $2,395 | 4 | 2.5 | 2184 | 0.5 mi |
5333 Tuza Ln, Virginia Beach, VA 23464 | $2,800 | 4 | 3 | 1950 | 0.4 mi |
6009 Embassy Row Dr, Virginia Beach, VA 23464 | $2,800 | 4 | 2.5 | 2142 | 0.5 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