Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.91% first-year return on $158k initial cash invested.
-16.91%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$2,750
Rent
-$2,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,750
Total Expenses
$4,980
Mortgage P&I
133%
$3,656
Property Taxes
9%
$261
Home Insurance
10%
$273
HOA
3%
$74
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
132 Hillston Ln, Mooresville, NC 28115 | $2,595 | 3 | 3 | 2548 | 1.8 mi |
190 Welcombe St, Mooresville, NC 28115 | $2,200 | 3 | 2.5 | 2725 | 1.9 mi |
230 Mott Rd, Mooresville, NC 28115 | $1,930 | 3 | 2.5 | 2461 | 2 mi |
141 Peterborough Dr, Mooresville, NC 28115 | $1,815 | 3 | 2.5 | 2396 | 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