Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.22% first-year return on $104k initial cash invested.
-9.22%
Cash On Cash
4.33%
Cap Rate
0.73
DSCR
$2,960
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,280
Closing costs
1%
$4,964
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,960
Total Expenses
$3,761
Mortgage P&I
83%
$2,445
Property Taxes
10%
$300
Home Insurance
6%
$186
HOA
2%
$60
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17033 Calton Way Rd, Huntersville, NC 28078 | $3,000 | 4 | 3 | 2728 | 1.6 mi |
13403 Norseman Ln, Huntersville, NC 28078 | $2,865 | 4 | 3 | 3164 | 0.4 mi |
14417 Laurel Tree Ln, Huntersville, NC 28078 | $3,000 | 4 | 2.5 | 2731 | 0.2 mi |
14717 Lyon Hill Ln, Huntersville, NC 28078 | $2,715 | 4 | 2.5 | 2714 | 0.3 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