Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.07% first-year return on $33,579 initial cash invested.
-1.07%
Cash On Cash
6.06%
Cap Rate
1.04
DSCR
$1,200
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,200
Total Expenses
$1,230
Mortgage P&I
65%
$777
Property Taxes
7%
$85
Home Insurance
5%
$56
PManagement
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2605 Remington St, Charlotte, NC 28216 | $1,295 | 2 | 1 | 696 | 0.2 mi |
2601 Remington St, Charlotte, NC 28216 | $1,050 | 2 | 1 | 696 | 0.2 mi |
1712 Catherine Simmons Ave, Charlotte, NC 28216 | $1,200 | 2 | 1 | 696 | 0.5 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