Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.73% first-year return on $47,250 initial cash invested.
-1.73%
Cash On Cash
6.19%
Cap Rate
$1,720
Rent
-$68
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,788
Mortgage P&I
66%
$1,142
Property Taxes
7%
$120
Home Insurance
5%
$79
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
431 Austin Dr, Charlotte, NC 28213 | $1,810 | 3 | 2 | 1250 | 0.8 mi |
6608 Love Ridge Ln, Charlotte, NC 28213 | $1,695 | 3 | 2 | 1376 | 1 mi |
5147 Springview Rd, Charlotte, NC 28213 | $1,675 | 3 | 2 | 1200 | 0.6 mi |
2445 Anna Garrison Rd, Charlotte, NC 28206 | $1,595 | 3 | 2 | 1230 | 1.1 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