Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.81% first-year return on $171k initial cash invested.
-17.81%
Cash On Cash
2.31%
Cap Rate
0.4
DSCR
$3,090
Rent
-$2,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$162k
Closing costs
1%
$8,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,090
Total Expenses
$5,621
Mortgage P&I
127%
$3,938
Property Taxes
19%
$592
Home Insurance
9%
$289
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2864 Wycliff Rd, Raleigh, NC 27607 | $2,500 | 4 | 3.5 | 2139 | 1 mi |
2604 Grant Ave, Raleigh, NC 27608 | $2,500 | 4 | 2 | 2000 | 1.1 mi |
606 Stacy St, Raleigh, NC 27607 | $4,100 | 4 | 2 | 1763 | 0.7 mi |
2020 Nancy Ann Dr, Raleigh, NC 27607 | $2,300 | 4 | 3 | 2881 | 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