Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.66% first-year return on $28,350 initial cash invested.
4.66%
Cash On Cash
7.9%
Cap Rate
$1,280
Rent
$110
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,170
Mortgage P&I
56%
$715
Property Taxes
6%
$75
Home Insurance
4%
$47
PManagement
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1204 South St, Durham, NC 27707 | $1,000 | 1 | 1 | 0.2 mi | |
2103 S Roxboro St, Durham, NC 27707 | $840 | 1 | 1 | 1200 | 0.6 mi |
1101 S Alston Ave Unit B, Durham, NC 27701 | $1,000 | 1 | 1 | 1433 | 0.7 mi |
1101 S Alston Ave Unit A, Durham, NC 27701 | $1,200 | 1 | 1 | 1433 | 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