Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.56% first-year return on $83,685 initial cash invested.
-4.56%
Cash On Cash
5.23%
Cap Rate
0.9
DSCR
$2,550
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,685
Downpayment
20%
$79,700
Closing costs
1%
$3,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,550
Total Expenses
$2,868
Mortgage P&I
76%
$1,927
Property Taxes
5%
$137
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
349 White Oak Rd, Fredericksburg, VA 22405 | $2,400 | 4 | 2 | 1709 | 0.9 mi |
16 N Jenny Lynn Rd, Fredericksburg, VA 22405 | $2,545 | 4 | 2 | 1840 | 0.5 mi |
126 Morton Rd, Fredericksburg, VA 22405 | $2,545 | 4 | 2 | 1363 | 2 mi |
601 Perry Dr, Fredericksburg, VA 22405 | $2,100 | 4 | 2.5 | 1320 | 0.3 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