Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.82% first-year return on $368k initial cash invested.
-24.82%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$3,780
Rent
-$7,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,780
Total Expenses
$11,381
Mortgage P&I
232%
$8,784
Property Taxes
27%
$1,002
Home Insurance
16%
$612
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
43 Manhattan Ave, Unit 2, Jersey City, NJ 07307 | $3,000 | 3 | 2 | 1300 | 0.3 mi |
131 Zabriskie St, Unit 1, Jersey City, NJ 07307 | $4,200 | 3 | 3 | 1800 | 0.2 mi |
3 Montrose Ave, Unit 1, Jersey City, NJ 07307 | $3,750 | 3 | 3 | 1700 | 0.2 mi |
251 Manhattan Ave, Unit 1, Jersey City, NJ 07307 | $5,000 | 3 | 2.5 | 1900 | 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