Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
999%
Cash On Cash
5.79%
Cap Rate
0.8
DSCR
$3,250
Rent
-$807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Monthly Mortgage Payment
$3,200
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,250
Total Expenses
$4,057
Mortgage P&I
98%
$3,200
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
2%
$78
Property Management
8%
$260
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8719 Stevenson Ln, Spotsylvania, VA 22553 | $3,300 | 3 | 3 | 1456 | 0.4 mi |
6906 Lunette Ln, Spotsylvania, VA 22553 | $2,700 | 4 | 3 | 2600 | 0.5 mi |
6922 Lunette Ln, Spotsylvania, VA 22553 | $2,800 | 4 | 3 | 2600 | 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