Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21% first-year return on $273k initial cash invested.
-21%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$2,870
Rent
-$4,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,870
Total Expenses
$7,643
Mortgage P&I
223%
$6,399
Property Taxes
1%
$42
Home Insurance
16%
$455
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
155 Slocumb Ln, Mooresville, NC 28117 | $3,400 | 4 | 3.5 | 2943 | 1.4 mi |
104 Winterberry St, Mooresville, NC 28117 | $2,995 | 4 | 3.5 | 2998 | 1.9 mi |
109 Community Park Ln, Mooresville, NC 28117 | $2,400 | 4 | 3 | 2968 | 1.9 mi |
107 Community Park Ln, Unit 197, Mooresville, NC 28117 | $2,950 | 4 | 3 | 2946 | 1.9 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