Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.42% first-year return on $45,129 initial cash invested.
-2.42%
Cash On Cash
5.82%
Cap Rate
0.99
DSCR
$1,580
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,671
Mortgage P&I
67%
$1,054
Property Taxes
8%
$131
Home Insurance
5%
$75
PManagement
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
609 Belvin Ave, Durham, NC 27704 | $1,495 | 2 | 1 | 1018 | 1.1 mi |
114 W Maynard Ave, Durham, NC 27704 | $1,585 | 2 | 1 | 1029 | 1.7 mi |
403 E Club Blvd, Durham, NC 27704 | $1,595 | 2 | 1 | 941 | 1.5 mi |
1450 Maplewood Dr, Durham, NC 27704 | $1,495 | 2 | 1 | 1205 | 0.1 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