Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.44% first-year return on $172k initial cash invested.
-15.44%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,960
Rent
-$2,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,960
Total Expenses
$6,175
Mortgage P&I
105%
$4,166
Property Taxes
17%
$692
Home Insurance
7%
$287
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
912 N Mckinley Rd, Arlington, VA 22205 | $3,600 | 3 | 2 | 2002 | 0.6 mi |
5100 10th St N, Arlington, VA 22205 | $4,500 | 3 | 2 | 2027 | 0.7 mi |
6124 12th Rd N, Arlington, VA 22205 | $4,150 | 3 | 2 | 1755 | 0.7 mi |
970 N Quintana St, Arlington, VA 22205 | $3,850 | 3 | 2.5 | 1908 | 0.8 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