Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.81% first-year return on $138k initial cash invested.
-17.81%
Cash On Cash
2.22%
Cap Rate
0.39
DSCR
$2,490
Rent
-$2,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$4,538
Mortgage P&I
126%
$3,140
Property Taxes
21%
$518
Home Insurance
9%
$234
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2004 Lakeview Ave, Richmond, VA 23220 | $2,750 | 3 | 3.5 | 1888 | 1.8 mi |
2006 Lakeview Ave, Richmond, VA 23220 | $3,099 | 3 | 3.5 | 1888 | 1.8 mi |
5704 Westower Dr, Richmond, VA 23225 | $2,495 | 3 | 2.5 | 2176 | 0.4 mi |
1609 German School Rd, Richmond, VA 23225 | $2,650 | 3 | 2.5 | 1894 | 1.2 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