Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.49% first-year return on $129k initial cash invested.
-15.49%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$2,690
Rent
-$1,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$122k
Closing costs
1%
$6,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,690
Total Expenses
$4,350
Mortgage P&I
112%
$3,005
Property Taxes
13%
$354
Home Insurance
8%
$219
HOA
3%
$74
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5836 Mcdowell Run Dr, Huntersville, NC 28078 | $2,565 | 4 | 3 | 2703 | 0.7 mi |
5719 Mcdowell Run Dr, Huntersville, NC 28078 | $2,545 | 4 | 3 | 2560 | 0.7 mi |
14544 Maclauren Ln, Huntersville, NC 28078 | $2,850 | 4 | 3 | 2400 | 0.3 mi |
9604 Rayneridge Dr, Huntersville, NC 28078 | $2,800 | 4 | 2.5 | 2815 | 1.3 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