Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.24% first-year return on $55,923 initial cash invested.
-5.24%
Cash On Cash
5.15%
Cap Rate
0.88
DSCR
$1,730
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,923
Downpayment
20%
$53,260
Closing costs
1%
$2,663
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$1,974
Mortgage P&I
75%
$1,301
Property Taxes
8%
$130
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1269 Pressley Downs Dr SE, Concord, NC 28025 | $1,760 | 3 | 2 | 1218 | 3.7 mi |
1646 Marmot Pl, Concord, NC 28025 | $1,619 | 3 | 2 | 1217 | 3.8 mi |
1273 Pressley Downs Dr SE, Concord, NC 28025 | $1,805 | 3 | 2 | 1243 | 3.7 mi |
757 Firecrest St SE, Concord, NC 28025 | $1,750 | 3 | 2 | 1180 | 3.5 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