Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.1% first-year return on $98,553 initial cash invested.
-15.1%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$2,180
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,553
Downpayment
20%
$93,860
Closing costs
1%
$4,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$3,420
Mortgage P&I
108%
$2,353
Property Taxes
15%
$334
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1505 Highland Trl, Cary, NC 27511 | $2,050 | 3 | 2 | 1692 | 0.6 mi |
109 Castle Bay Ct, Cary, NC 27511 | $2,430 | 3 | 2 | 1732 | 1.3 mi |
109 Swallow Hill Ct, Cary, NC 27513 | $1,750 | 3 | 2 | 1739 | 1.3 mi |
214 Riverwalk Cir, Cary, NC 27511 | $1,850 | 3 | 2.5 | 1721 | 0.3 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