Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.02% first-year return on $160k initial cash invested.
1.02%
Cash On Cash
5.19%
Cap Rate
1.19
DSCR
$2,600
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
40.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
40%
$156k
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$2,464
Mortgage P&I
55%
$1,420
Property Taxes
9%
$224
Home Insurance
6%
$144
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2008 N Parham Rd, Richmond, VA 23229 | $2,630 | 4 | 2 | 2175 | 0.3 mi |
2000 Milbank Rd, Henrico, VA 23229 | $2,225 | 4 | 2 | 1746 | 0.4 mi |
8000 Neuson Ct, Richmond, VA 23229 | $2,695 | 4 | 2 | 1830 | 1.3 mi |
1918 Boardman Ln, Henrico, VA 23238 | $2,700 | 4 | 2 | 2174 | 1.6 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