Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.16% first-year return on $131k initial cash invested.
-20.16%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$1,890
Rent
-$2,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$4,095
Mortgage P&I
161%
$3,035
Property Taxes
19%
$351
Home Insurance
12%
$219
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1110 Sturdivant Dr, Cary, NC 27511 | $2,550 | 4 | 3 | 2104 | 0.2 mi |
503 Whitehall Way, Cary, NC 27511 | $2,100 | 4 | 3 | 2100 | 0.5 mi |
1209 Lane Dr, Cary, NC 27511 | $2,300 | 3 | 2 | 1566 | 0.2 mi |
1057 Dunsford Pl, Cary, NC 27511 | $1,950 | 3 | 2 | 1550 | 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