Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.91% first-year return on $91,329 initial cash invested.
-10.91%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$2,460
Rent
-$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,329
Downpayment
20%
$86,980
Closing costs
1%
$4,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$3,290
Mortgage P&I
86%
$2,121
Property Taxes
15%
$377
Home Insurance
6%
$152
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
424 E Ocean Ave, Norfolk, VA 23503 | $2,650 | 4 | 2 | 1953 | 0.6 mi |
1405 Baychester Ave, Norfolk, VA 23503 | $2,760 | 4 | 2 | 1900 | 0.4 mi |
528 E Gilpin Ave, Norfolk, VA 23503 | $2,495 | 4 | 2 | 2041 | 0.5 mi |
716 Creamer Rd, Norfolk, VA 23503 | $2,450 | 4 | 2.5 | 2000 | 0.5 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