Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.63% first-year return on $182k initial cash invested.
-20.63%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$2,730
Rent
-$3,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,730
Total Expenses
$5,855
Mortgage P&I
155%
$4,228
Property Taxes
20%
$538
Home Insurance
11%
$313
HOA
2%
$67
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2510 Rambling Creek Rd, Apex, NC 27523 | $2,600 | 4 | 3 | 3347 | 0.6 mi |
1089 Diamond Dove Ln, Apex, NC 27502 | $3,350 | 4 | 3 | 2893 | 0.6 mi |
2520 Snowdrop Ct, Apex, NC 27502 | $3,150 | 4 | 3.5 | 2923 | 0.8 mi |
2243 Chattering Lory Ln, Apex, NC 27502 | $2,150 | 4 | 3 | 2068 | 0.6 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