Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.28% first-year return on $39,795 initial cash invested.
5.28%
Cash On Cash
7.6%
Cap Rate
1.28
DSCR
$1,730
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,795
Downpayment
20%
$37,900
Closing costs
1%
$1,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$1,555
Mortgage P&I
54%
$939
Property Taxes
6%
$101
Home Insurance
4%
$66
PManagement
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4925 Springview Rd, Charlotte, NC 28213 | $2,300 | 3 | 2 | 1100 | 0.7 mi |
2328 Hope Valley Ln, Charlotte, NC 28213 | $1,705 | 3 | 2 | 1106 | 0.9 mi |
211 Kingville Dr, Charlotte, NC 28213 | $1,800 | 3 | 2 | 1088 | 0.9 mi |
2232 Blue Hampton Ln, Charlotte, NC 28213 | $1,600 | 3 | 2 | 1064 | 0.7 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