Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.13% first-year return on $145k initial cash invested.
-15.13%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$3,300
Rent
-$1,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,300
Total Expenses
$5,127
Mortgage P&I
104%
$3,445
Property Taxes
18%
$582
Home Insurance
7%
$242
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
513 Warrick Rd, Chesapeake, VA 23322 | $3,400 | 4 | 3.5 | 3072 | 0.4 mi |
913 Riley Dr, Chesapeake, VA 23322 | $3,200 | 4 | 3 | 3100 | 0.4 mi |
951 Forest Lakes Cir, Chesapeake, VA 23322 | $3,350 | 4 | 3.5 | 2898 | 1 mi |
930 Forest Lakes Dr, Chesapeake, VA 23322 | $3,150 | 4 | 3 | 3200 | 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