Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.21% first-year return on $94,500 initial cash invested.
-18.21%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$1,670
Rent
-$1,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$3,104
Mortgage P&I
135%
$2,255
Property Taxes
15%
$256
Home Insurance
9%
$158
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
207 Trillingham Ln, Cary, NC 27513 | $1,850 | 3 | 2 | 1410 | 0.1 mi |
103 Carriole Ct, Cary, NC 27513 | $1,975 | 3 | 2 | 1562 | 0.3 mi |
104 Albert Ct, Cary, NC 27513 | $2,100 | 3 | 2.5 | 1779 | 0.3 mi |
2000 Banyon Grove Loop, # 2200, Cary, NC 27513 | $2,199 | 3 | 2 | 1396 | 0.3 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