Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.56% first-year return on $48,279 initial cash invested.
2.56%
Cash On Cash
7.05%
Cap Rate
1.18
DSCR
$2,020
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$1,917
Mortgage P&I
57%
$1,146
Property Taxes
8%
$166
Home Insurance
4%
$80
PManagement
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
110 N Tarboro St, Raleigh, NC 27610 | $2,200 | 3 | 2 | 1407 | 1.1 mi |
1207 E Martin St, Raleigh, NC 27610 | $1,795 | 3 | 2 | 1380 | 0.8 mi |
1828 Poole Rd, Raleigh, NC 27610 | $1,490 | 3 | 2 | 1327 | 0.4 mi |
3109 Cinnamon Cir, Raleigh, NC 27610 | $1,950 | 3 | 2 | 1477 | 1.1 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