Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.59% first-year return on $68,040 initial cash invested.
-11.59%
Cash On Cash
4.1%
Cap Rate
0.66
DSCR
$1,840
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$2,497
Mortgage P&I
91%
$1,671
Property Taxes
11%
$206
Home Insurance
6%
$113
HOA
2%
$29
PManagement
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2221 Quail View Trl, Raleigh, NC 27604 | $1,900 | 3 | 2 | 1205 | 0.1 mi |
2205 Carthage Cir, Raleigh, NC 27604 | $1,750 | 3 | 2 | 1250 | 0.4 mi |
2205 Quail View Trl, Raleigh, NC 27604 | $2,005 | 3 | 2 | 1181 | 0.1 mi |
4113 Tensity Dr, Raleigh, NC 27604 | $1,900 | 3 | 2 | 1224 | 0.9 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