Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.29% first-year return on $174k initial cash invested.
-23.29%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$2,380
Rent
-$3,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$165k
Closing costs
1%
$8,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,380
Total Expenses
$5,752
Mortgage P&I
170%
$4,055
Property Taxes
31%
$746
Home Insurance
12%
$290
HOA
2%
$42
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
101 Woodshire Ln, Chapel Hill, NC 27514 | $3,600 | 4 | 2.5 | 3060 | 1 mi |
406 Somersview Dr, Chapel Hill, NC 27514 | $2,950 | 4 | 2.5 | 3140 | 0.6 mi |
107 Essex Dr, Chapel Hill, NC 27514 | $2,450 | 3 | 3 | 1850 | 0.9 mi |
203 Old Forest Creek Dr, Chapel Hill, NC 27514 | $2,400 | 3 | 2.5 | 2020 | 0.7 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