Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.66% first-year return on $51,450 initial cash invested.
-4.66%
Cash On Cash
5.64%
Cap Rate
0.91
DSCR
$1,770
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$1,970
Mortgage P&I
71%
$1,264
Property Taxes
9%
$161
Home Insurance
5%
$86
PManagement
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
637 N Hardee St, Durham, NC 27703 | $1,825 | 3 | 2 | 1255 | 0.1 mi |
615 N Hardee St, Durham, NC 27703 | $1,630 | 3 | 2 | 1250 | 0.2 mi |
1116 Eva A St, Durham, NC 27703 | $1,595 | 3 | 2 | 1200 | 0.9 mi |
1305 Liberty St, Durham, NC 27703 | $750 | 3 | 2 | 1207 | 0.8 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