Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.29% first-year return on $149k initial cash invested.
-18.29%
Cash On Cash
2.19%
Cap Rate
0.38
DSCR
$2,520
Rent
-$2,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,520
Total Expenses
$4,786
Mortgage P&I
136%
$3,433
Property Taxes
15%
$366
Home Insurance
9%
$226
HOA
4%
$106
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10818 Tavernay Pkwy, Charlotte, NC 28262 | $2,940 | 4 | 3.5 | 3416 | 0 mi |
2712 Sawgrass Ridge Pl, Charlotte, NC 28269 | $2,650 | 4 | 4 | 0.4 mi | |
1113 Boxelder Ln, Charlotte, NC 28262 | $2,875 | 4 | 3 | 2890 | 0.9 mi |
1633 Unison Dr, Charlotte, NC 28262 | $2,580 | 4 | 3.5 | 1.2 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