Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.16% first-year return on $46,179 initial cash invested.
-2.16%
Cash On Cash
6.18%
Cap Rate
1
DSCR
$1,700
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$1,783
Mortgage P&I
66%
$1,130
Property Taxes
8%
$134
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1206 Camden Ave, High Point, NC 27260 | $1,500 | 3 | 2 | 1600 | 1.1 mi |
1815 Rivertrace Pt, High Point, NC 27265 | $1,680 | 3 | 2 | 1490 | 1.2 mi |
2305 N Centennial St, High Point, NC 27265 | $1,500 | 3 | 2 | 1400 | 1 mi |
1914 Cedrow Dr, High Point, NC 27260 | $1,685 | 3 | 2 | 1735 | 1.7 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