Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.41% first-year return on $90,300 initial cash invested.
-13.41%
Cash On Cash
3.16%
Cap Rate
0.55
DSCR
$2,010
Rent
-$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,300
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$3,019
Mortgage P&I
102%
$2,042
Property Taxes
14%
$272
Home Insurance
7%
$150
HOA
2%
$33
PManagement
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4410 Hillsgrove Rd, Wake Forest, NC 27587 | $1,895 | 3 | 3 | 1800 | 1.4 mi |
2211 Valley Edge Dr, Unit 101, Raleigh, NC 27614 | $1,645 | 3 | 2.5 | 1764 | 0.3 mi |
10432 Neland St, Raleigh, NC 27614 | $1,995 | 3 | 2.5 | 1774 | 0.2 mi |
10400 Neland St, Raleigh, NC 27614 | $1,935 | 3 | 2.5 | 1597 | 0.2 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