Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.24% first-year return on $54,579 initial cash invested.
6.24%
Cash On Cash
7.87%
Cap Rate
1.31
DSCR
$2,440
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $2,156 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,440
Total Expenses
$2,156
Mortgage P&I
53%
$1,299
Property Taxes
5%
$132
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
905 7th Ave, Apt 24G, Garner, NC 27529 | $1,167 | 2 | 1 | 800 | 1 mi |
905 7th Ave, Apt 20F, Garner, NC 27529 | $1,322 | 2 | 1 | 800 | 1 mi |
905 7th Ave, Apt 24B, Garner, NC 27529 | $1,167 | 2 | 1 | 800 | 1 mi |
905 7th Ave, Apt 22A, Garner, NC 27529 | $1,167 | 2 | 1 | 800 | 1 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