Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.37% first-year return on $175k initial cash invested.
-20.37%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$2,700
Rent
-$2,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$166k
Closing costs
1%
$8,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,700
Total Expenses
$5,664
Mortgage P&I
154%
$4,153
Property Taxes
19%
$511
Home Insurance
11%
$298
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
204 Fauquier St, Fredericksburg, VA 22401 | $3,500 | 3 | 2.5 | 2320 | 0.6 mi |
1415 Caroline St, Fredericksburg, VA 22401 | $2,800 | 3 | 2.5 | 2410 | 0.7 mi |
1200 Stafford Ave, Fredericksburg, VA 22401 | $3,000 | 3 | 2.5 | 1972 | 0.5 mi |
1102 Prince Edward St, Fredericksburg, VA 22401 | $3,700 | 3 | 2.5 | 2706 | 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