Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.31% first-year return on $48,279 initial cash invested.
6.31%
Cash On Cash
7.89%
Cap Rate
1.32
DSCR
$2,240
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$1,986
Mortgage P&I
51%
$1,146
Property Taxes
8%
$178
Home Insurance
4%
$80
PManagement
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6404 Amhurst Rd, Durham, NC 27713 | $2,295 | 3 | 2 | 1800 | 1 mi |
1227 Seaton Rd, Unit T60, Durham, NC 27713 | $1,900 | 3 | 2 | 1670 | 1.2 mi |
6409 Winding Arch Dr, Durham, NC 27713 | $1,939 | 3 | 2 | 1600 | 0.8 mi |
8006 Crenshaw Ln, Durham, NC 27713 | $2,250 | 3 | 2 | 1640 | 1.2 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