Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.89% first-year return on $53,025 initial cash invested.
-9.89%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$1,480
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,917
Mortgage P&I
86%
$1,270
Property Taxes
12%
$174
Home Insurance
6%
$88
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1800 N Alston Ave Apt A, Durham, NC 27701 | $1,150 | 2 | 1 | 830 | 0.7 mi |
1115 Eva St, Unit C, Durham, NC 27703 | $1,395 | 2 | 1 | 800 | 0.6 mi |
721 Liberty St, Apt C, Durham, NC 27701 | $1,295 | 2 | 1 | 800 | 1 mi |
923 Fiske St, Durham, NC 27703 | $1,550 | 2 | 1 | 900 | 0.4 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