Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.84% first-year return on $103k initial cash invested.
-9.84%
Cash On Cash
3.91%
Cap Rate
0.69
DSCR
$2,670
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,340
Closing costs
1%
$4,917
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$3,517
Mortgage P&I
87%
$2,317
Property Taxes
12%
$330
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8535 Old Spring Rd, Richmond, VA 23235 | $2,850 | 4 | 3 | 1883 | 3.2 mi |
1802 Verona Rd, Richmond, VA 23229 | $2,200 | 4 | 3 | 1586 | 1.8 mi |
1603 Hollandale Rd, Henrico, VA 23238 | $2,650 | 4 | 2.5 | 1825 | 2.3 mi |
7400 Three Chopt Rd, Richmond, VA 23226 | $2,495 | 4 | 2.5 | 1920 | 2.6 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