Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.76% first-year return on $384k initial cash invested.
-24.76%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$3,220
Rent
-$7,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1828k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$366k
Closing costs
1%
$18,282
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,220
Total Expenses
$11,140
Mortgage P&I
280%
$9,005
Property Taxes
16%
$516
Home Insurance
21%
$663
HOA
4%
$119
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
111 Farmington Ln, Mooresville, NC 28117 | $5,595 | 4 | 3.5 | 4749 | 1.4 mi |
129 Clusters Cir, Mooresville, NC 28117 | $1,995 | 4 | 2.5 | 1.2 mi | |
173 Waddell Rd, Mooresville, NC 28117 | $5,000 | 4 | 2 | 1.9 mi | |
128 Yellowbell Rd, Mooresville, NC 28117 | $3,200 | 4 | 3.5 | 3150 | 0.6 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