Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.21% first-year return on $173k initial cash invested.
-19.21%
Cash On Cash
2.02%
Cap Rate
0.35
DSCR
$3,190
Rent
-$2,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,190
Total Expenses
$5,957
Mortgage P&I
125%
$3,992
Property Taxes
26%
$831
Home Insurance
9%
$298
HOA
0%
$6
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$191
Maintenance
5%
$160
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
308 Wyndham Dr, Chapel Hill, NC 27516 | $3,650 | 4 | 3.5 | 3315 | 0.2 mi |
411 Hogan Woods Cir, Chapel Hill, NC 27516 | $3,200 | 4 | 3.5 | 3650 | 1 mi |
411 Hogan Woods Cir, Carrboro, NC 27516 | $3,395 | 4 | 3.5 | 3650 | 1 mi |
523 Dairy Glen Rd, Chapel Hill, NC 27516 | $3,750 | 4 | 3.5 | 3032 | 1.7 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