Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.8% first-year return on $73,500 initial cash invested.
-12.8%
Cash On Cash
3.37%
Cap Rate
0.59
DSCR
$1,790
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$2,574
Mortgage P&I
94%
$1,677
Property Taxes
15%
$269
Home Insurance
7%
$122
HOA
2%
$40
PManagement
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
803 Melanie St, Durham, NC 27704 | $1,695 | 3 | 2 | 1176 | 0.7 mi |
1106 Pale Moss Dr, Durham, NC 27704 | $1,695 | 3 | 2 | 1569 | 0.2 mi |
1313 Bent Willow Dr, Durham, NC 27704 | $1,850 | 3 | 2.5 | 1440 | 0.2 mi |
5031 Rainmaker Dr, Durham, NC 27704 | $1,595 | 3 | 2.5 | 1482 | 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