Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.44% first-year return on $38,850 initial cash invested.
2.44%
Cash On Cash
7.41%
Cap Rate
$1,760
Rent
$79
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,681
Mortgage P&I
55%
$976
Property Taxes
10%
$182
Home Insurance
4%
$65
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
961 Skinner Dr, Raleigh, NC 27610 | $1,800 | 3 | 2 | 1030 | 1 mi |
2451 Jimmy Carter Way, Raleigh, NC 27610 | $1,699 | 3 | 2 | 1092 | 0.9 mi |
1600 Elkpark Dr, Raleigh, NC 27610 | $1,600 | 3 | 2 | 1123 | 0.5 mi |
1117 Thelonious Dr, Raleigh, NC 27610 | $1,700 | 3 | 2 | 1103 | 0.8 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