Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.66% first-year return on $38,850 initial cash invested.
4.66%
Cash On Cash
7.4%
Cap Rate
1.26
DSCR
$1,660
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$1,509
Mortgage P&I
55%
$907
Property Taxes
6%
$105
Home Insurance
4%
$65
PManagement
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
218 E Todd Ln, Charlotte, NC 28208 | $1,575 | 3 | 1 | 1109 | 1.1 mi |
1013 Valley Ridge Rd, Charlotte, NC 28214 | $1,700 | 3 | 2 | 1050 | 0.5 mi |
936 Clover Gap Dr, Charlotte, NC 28214 | $1,745 | 3 | 2 | 1059 | 0.7 mi |
1216 Elise Marie Dr, Charlotte, NC 28214 | $1,750 | 3 | 2 | 1059 | 0.7 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