Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.18% first-year return on $73,479 initial cash invested.
-4.18%
Cash On Cash
5.4%
Cap Rate
0.92
DSCR
$2,470
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$2,726
Mortgage P&I
69%
$1,707
Property Taxes
9%
$232
Home Insurance
5%
$122
HOA
1%
$22
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3252 Club House Rd, Virginia Beach, VA 23452 | $2,350 | 4 | 2 | 1561 | 1.3 mi |
1013 Blue Spring Ln, Virginia Beach, VA 23452 | $2,700 | 4 | 2 | 1492 | 0.9 mi |
3061 Ole Towne Ln, Virginia Beach, VA 23452 | $2,545 | 4 | 2 | 1648 | 0.5 mi |
621 Bethune Dr, Virginia Beach, VA 23452 | $2,300 | 4 | 2 | 1662 | 1.1 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