Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.29% first-year return on $118k initial cash invested.
0.29%
Cash On Cash
6.96%
Cap Rate
1.09
DSCR
$2,510
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
15%
$50,000
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$2,481
Mortgage P&I
69%
$1,730
Property Taxes
12%
$298
Home Insurance
5%
$126
HOA
0%
$0
Property Management
0%
$0
CapEx
5%
$126
Vacancy
3%
$75
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1359 Virgilina Ave, Norfolk, VA 23503 | $1,995 | 4 | 2 | 1552 | 0.9 mi |
1622 Bill St, Norfolk, VA 23518 | $2,250 | 4 | 2 | 1528 | 0.9 mi |
9500 Sturgis St, Norfolk, VA 23503 | $2,500 | 4 | 2 | 1600 | 0.8 mi |
8321 Halprin Dr, Norfolk, VA 23518 | $2,550 | 4 | 2 | 1500 | 0.9 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