Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.98% first-year return on $38,850 initial cash invested.
6.98%
Cash On Cash
7.82%
Cap Rate
1.36
DSCR
$1,850
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,850
Total Expenses
$1,624
Mortgage P&I
48%
$887
Property Taxes
10%
$192
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1632 Kimberly Dr, Gastonia, NC 28052 | $2,500 | 4 | 3 | 2200 | 1.4 mi |
1420 Logan Patrick Ct, Gastonia, NC 28052 | $1,840 | 4 | 2.5 | 2048 | 0.6 mi |
1445 Logan Patrick Ct, Gastonia, NC 28052 | $1,525 | 4 | 2.5 | 2048 | 0.6 mi |
407 Mooseberry Ln, Gastonia, NC 28052 | $1,745 | 4 | 2.5 | 1914 | 0.6 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