Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.52% first-year return on $90,090 initial cash invested.
-10.52%
Cash On Cash
3.94%
Cap Rate
0.68
DSCR
$2,500
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,090
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$3,290
Mortgage P&I
83%
$2,073
Property Taxes
17%
$417
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1781 Kingsway Rd, Norfolk, VA 23518 | $1,995 | 4 | 2 | 1650 | 0.8 mi |
8321 Halprin Dr, Norfolk, VA 23518 | $2,550 | 4 | 2 | 1500 | 0.3 mi |
8224 Meadow Creek Rd, Norfolk, VA 23518 | $2,050 | 4 | 2 | 1527 | 0.8 mi |
8317 Millard St, Norfolk, VA 23518 | $2,500 | 4 | 2 | 1466 | 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