Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.01% first-year return on $113k initial cash invested.
-11.01%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$2,770
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,770
Total Expenses
$3,808
Mortgage P&I
95%
$2,643
Property Taxes
9%
$245
Home Insurance
7%
$201
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3135 S Rocklund Ct, Wilmington, NC 28409 | $2,650 | 3 | 2.5 | 2171 | 0.4 mi |
1202 Matteo Dr, Wilmington, NC 28412 | $3,195 | 3 | 3 | 2742 | 2.5 mi |
4809 Rushing Dr, Wilmington, NC 28409 | $2,995 | 3 | 2.5 | 2170 | 1.4 mi |
3007 N Rocklund Ct, Wilmington, NC 28409 | $2,700 | 3 | 2.5 | 1992 | 0.4 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