Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.64% first-year return on $33,600 initial cash invested.
13.64%
Cash On Cash
9.91%
Cap Rate
$1,850
Rent
$382
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,468
Mortgage P&I
46%
$847
Property Taxes
5%
$85
Home Insurance
3%
$56
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1339 Thriftwood Dr, Charlotte, NC 28208 | $2,500 | 3 | 1.5 | 1975 | 0.2 mi |
3706 Avalon Ave, Charlotte, NC 28208 | $1,625 | 3 | 1 | 1588 | 1 mi |
1020 Lewiston Ave, Charlotte, NC 28208 | $1,700 | 3 | 1 | 0.4 mi | |
922 Garringer Pl, Charlotte, NC 28208 | $1,995 | 3 | 2 | 2059 | 0.5 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