Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.22% first-year return on $59,850 initial cash invested.
-6.22%
Cash On Cash
5.43%
Cap Rate
0.86
DSCR
$2,030
Rent
-$310
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$2,340
Mortgage P&I
74%
$1,497
Property Taxes
8%
$166
Home Insurance
5%
$100
HOA
2%
$48
PManagement
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6900 Eddy Point Ln, Raleigh, NC 27616 | $1,995 | 3 | 3 | 1629 | 1.9 mi |
4201 Labrador Dr, Raleigh, NC 27616 | $1,810 | 3 | 2.5 | 1621 | 0.3 mi |
4936 Ranger Grove Way, Raleigh, NC 27604 | $2,050 | 3 | 3 | 1750 | 1.7 mi |
7704 Weathered Oak Way, Raleigh, NC 27616 | $1,825 | 3 | 2.5 | 1645 | 0.7 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