Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.23% first-year return on $40,950 initial cash invested.
10.23%
Cash On Cash
8.59%
Cap Rate
1.48
DSCR
$2,090
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$1,741
Mortgage P&I
45%
$943
Property Taxes
9%
$188
Home Insurance
3%
$68
PManagement
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2817 Beechwood Dr, Durham, NC 27707 | $1,900 | 3 | 2 | 1512 | 0.7 mi |
1217 Sawyer St, Durham, NC 27707 | $2,100 | 3 | 2 | 1484 | 1 mi |
2221 Fitzgerald Ave, Durham, NC 27707 | $2,650 | 3 | 2 | 1357 | 0.4 mi |
113 Dunstan Ave, Durham, NC 27707 | $2,500 | 3 | 2.5 | 1512 | 0.8 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