Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.17% first-year return on $93,114 initial cash invested.
-7.17%
Cash On Cash
4.7%
Cap Rate
0.81
DSCR
$2,710
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,114
Downpayment
20%
$88,680
Closing costs
1%
$4,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,710
Total Expenses
$3,266
Mortgage P&I
80%
$2,156
Property Taxes
9%
$246
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8311 Michael Rd, Henrico, VA 23229 | $2,395 | 4 | 3 | 2274 | 0.3 mi |
2340 Pathfinder Cir, Henrico, VA 23294 | $2,600 | 4 | 3 | 2430 | 1.5 mi |
1701 Ranch Dr, Henrico, VA 23229 | $3,800 | 4 | 2.5 | 2370 | 0.8 mi |
8402 Kalb Rd, Henrico, VA 23229 | $2,980 | 4 | 3 | 2830 | 0.4 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