Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.21% first-year return on $389k initial cash invested.
-24.21%
Cash On Cash
0.73%
Cap Rate
0.13
DSCR
$3,450
Rent
-$7,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,450
Total Expenses
$11,288
Mortgage P&I
255%
$8,797
Property Taxes
27%
$947
Home Insurance
19%
$648
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3322 Ocotea St, Raleigh, NC 27607 | $5,395 | 4 | 3 | 3400 | 0.8 mi |
2625 Dover Rd, Raleigh, NC 27608 | $3,500 | 4 | 3.5 | 0.8 mi | |
1309 Pecora Ln, Raleigh, NC 27607 | $5,500 | 5 | 4 | 3597 | 0.9 mi |
3225 Darien Dr, Raleigh, NC 27607 | $2,950 | 4 | 2 | 2402 | 0.6 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