Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.65% first-year return on $37,779 initial cash invested.
-5.65%
Cash On Cash
5.53%
Cap Rate
0.88
DSCR
$1,250
Rent
-$178
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$1,428
Mortgage P&I
76%
$945
Property Taxes
8%
$96
Home Insurance
5%
$63
PManagement
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1812 Catherine Simmons Ave, Charlotte, NC 28216 | $800 | 1 | 1 | 600 | 0.5 mi |
2601 Remington St, Charlotte, NC 28216 | $1,050 | 2 | 1 | 696 | 0.2 mi |
2528 Remington St, Charlotte, NC 28216 | $1,100 | 2 | 1 | 696 | 0.2 mi |
1902 Catherine Simmons Ave, Charlotte, NC 28216 | $950 | 2 | 1 | 700 | 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