Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.47% first-year return on $84,000 initial cash invested.
-11.47%
Cash On Cash
3.59%
Cap Rate
0.63
DSCR
$2,050
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,853
Mortgage P&I
93%
$1,899
Property Taxes
14%
$282
Home Insurance
7%
$140
PManagement
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2120 Ramsgate St, Raleigh, NC 27603 | $2,200 | 3 | 2 | 1521 | 0.6 mi |
2412 Laurel Falls Ln, Raleigh, NC 27603 | $3,590 | 3 | 2 | 1550 | 0.9 mi |
3208 Joanne Dr, Raleigh, NC 27603 | $1,795 | 3 | 2 | 1600 | 0.6 mi |
3020 Alder Ridge Ln, Raleigh, NC 27603 | $1,995 | 3 | 2 | 1610 | 0.9 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