Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.63% first-year return on $302k initial cash invested.
-22.63%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$3,410
Rent
-$5,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1437k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$287k
Closing costs
1%
$14,372
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,410
Total Expenses
$9,102
Mortgage P&I
208%
$7,093
Property Taxes
15%
$502
Home Insurance
15%
$525
HOA
3%
$96
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$205
Maintenance
5%
$170
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
119 Plantation Dr, Mooresville, NC 28117 | $4,770 | 4 | 4.5 | 3245 | 0.1 mi |
119 Heron Cove Loop, Mooresville, NC 28117 | $3,100 | 4 | 4.5 | 3316 | 2.7 mi |
111 Farmington Ln, Mooresville, NC 28117 | $5,595 | 4 | 3.5 | 4749 | 3.1 mi |
704 Kenway Loop, Mooresville, NC 28117 | $3,600 | 4 | 3 | 3715 | 1.6 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