Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.25% first-year return on $38,850 initial cash invested.
5.25%
Cash On Cash
7.67%
Cap Rate
1.28
DSCR
$1,790
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,620
Mortgage P&I
52%
$922
Property Taxes
9%
$167
Home Insurance
4%
$65
PManagement
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1212 Truman St, Durham, NC 27701 | $1,175 | 3 | 1 | 1004 | 0.5 mi |
604 Elmira Ave, Durham, NC 27707 | $1,900 | 3 | 1 | 1000 | 1 mi |
2612 Kirby St, Durham, NC 27713 | $2,400 | 3 | 1 | 950 | 0.9 mi |
2716 Weldon Ter, Durham, NC 27703 | $1,800 | 3 | 1 | 1028 | 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