Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.62% first-year return on $168k initial cash invested.
2.62%
Cash On Cash
5.92%
Cap Rate
1.48
DSCR
$2,190
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
45.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
45%
$135k
Closing costs
1%
$3,000
Rehab
10%
$30,000
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$1,823
Mortgage P&I
46%
$1,004
Property Taxes
9%
$200
Home Insurance
5%
$114
HOA
0%
$0
Property Management
8%
$175
CapEx
5%
$110
Vacancy
5%
$110
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7800 Tamarind Dr, Richmond, VA 23227 | $2,000 | 3 | 2 | 1595 | 1.1 mi |
2116 Oakwood Ln, Richmond, VA 23228 | $1,695 | 3 | 2 | 1680 | 2 mi |
2116 Oakwood Ln, Henrico, VA 23228 | $1,895 | 3 | 2 | 1680 | 2 mi |
1108 Ironington Rd, Richmond, VA 23227 | $1,880 | 3 | 2 | 1509 | 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