Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.28% first-year return on $52,500 initial cash invested.
-9.28%
Cash On Cash
4.8%
Cap Rate
$1,720
Rent
-$406
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$2,126
Mortgage P&I
77%
$1,321
Property Taxes
13%
$226
Home Insurance
5%
$88
HOA
3%
$44
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2540 Maybrook Crossing Dr, Raleigh, NC 27610 | $1,295 | 3 | 2 | 1132 | 0.5 mi |
1720 Pebble Ridge Dr, Raleigh, NC 27610 | $1,595 | 3 | 2 | 1114 | 0.6 mi |
5413 Drum Inlet Pl, Raleigh, NC 27610 | $1,900 | 3 | 2 | 1137 | 0.9 mi |
1517 Pleasant Garden Ln, Raleigh, NC 27610 | $2,070 | 3 | 2 | 1152 | 0.8 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