Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.83% first-year return on $131k initial cash invested.
-13.83%
Cash On Cash
3.15%
Cap Rate
0.55
DSCR
$2,900
Rent
-$1,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,900
Total Expenses
$4,413
Mortgage P&I
104%
$3,009
Property Taxes
12%
$354
Home Insurance
8%
$219
HOA
3%
$77
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8811 Singleton Ct, Huntersville, NC 28078 | $3,100 | 4 | 3 | 2853 | 1.1 mi |
15612 Waterfront Dr, Huntersville, NC 28078 | $2,790 | 4 | 2.5 | 2884 | 0.1 mi |
10212 Blackstock Rd, Huntersville, NC 28078 | $3,005 | 4 | 3 | 2971 | 1.4 mi |
17033 Calton Way Rd, Huntersville, NC 28078 | $3,000 | 4 | 3 | 2728 | 1.4 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