Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.35% first-year return on $37,800 initial cash invested.
6.35%
Cash On Cash
7.93%
Cap Rate
1.31
DSCR
$1,680
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,480
Mortgage P&I
54%
$905
Property Taxes
4%
$75
Home Insurance
4%
$63
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10521 Ten Ten Rd, Raleigh, NC 27603 | $1,495 | 3 | 1 | 925 | 3 mi |
9956 Fanny Brown Rd, Raleigh, NC 27603 | $1,700 | 3 | 1 | 1542 | 1.2 mi |
9800 Fanny Brown Rd, Raleigh, NC 27603 | $1,730 | 3 | 2 | 1056 | 1.6 mi |
9800 Fanny Brown Rd, Unit 1, Raleigh, NC 27603 | $1,695 | 3 | 2 | 1056 | 1.6 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