Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.04% first-year return on $62,979 initial cash invested.
-8.04%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$1,860
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$2,282
Mortgage P&I
81%
$1,508
Property Taxes
7%
$137
Home Insurance
6%
$105
HOA
3%
$48
PManagement
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2029 Ruddy Rd, Raleigh, NC 27616 | $1,895 | 3 | 2 | 1235 | 0.3 mi |
4416 Labrador Dr, Raleigh, NC 27616 | $1,750 | 3 | 2 | 1176 | 0.2 mi |
2300 Anihinga Ct, Raleigh, NC 27616 | $1,550 | 3 | 2 | 1273 | 0.2 mi |
4304 Peacock Pl, Raleigh, NC 27616 | $1,800 | 3 | 2 | 1300 | 0.2 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