Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.68% first-year return on $179k initial cash invested.
-22.68%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$2,370
Rent
-$3,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,370
Total Expenses
$5,744
Mortgage P&I
180%
$4,268
Property Taxes
24%
$563
Home Insurance
13%
$298
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1121 S Edgemont Ave, Gastonia, NC 28054 | $2,900 | 4 | 3.5 | 3447 | 1.1 mi |
2205 Camber Dr, Gastonia, NC 28054 | $2,595 | 4 | 2.5 | 1.3 mi | |
701 S New Hope Rd, Gastonia, NC 28054 | $2,195 | 4 | 2.5 | 3599 | 1.1 mi |
933 Silverberry St, Gastonia, NC 28054 | $2,150 | 4 | 2.5 | 3301 | 1.2 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