Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.79% first-year return on $225k initial cash invested.
-22.79%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$2,620
Rent
-$4,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,620
Total Expenses
$6,888
Mortgage P&I
202%
$5,281
Property Taxes
21%
$541
Home Insurance
15%
$385
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
115 Brawley Point Cir, Mooresville, NC 28117 | $2,600 | 3 | 3 | 2519 | 2.2 mi |
205 Clusters Cir, Mooresville, NC 28117 | $1,745 | 3 | 2.5 | 2.2 mi | |
189 Patternote Rd, Mooresville, NC 28117 | $3,000 | 3 | 2 | 1.4 mi | |
246 Pintail Run Ln, Mooresville, NC 28117 | $3,400 | 4 | 3 | 3236 | 2.5 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