Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.89% first-year return on $164k initial cash invested.
-22.89%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,330
Rent
-$3,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,787
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,330
Total Expenses
$5,449
Mortgage P&I
162%
$3,777
Property Taxes
26%
$616
Home Insurance
12%
$271
HOA
8%
$180
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13 Abernathy Dr, Chapel Hill, NC 27517 | $2,200 | 3 | 3 | 2097 | 0.3 mi |
2118 Copeland Way, Chapel Hill, NC 27517 | $2,600 | 3 | 2.5 | 2026 | 0.1 mi |
4 Abernathy Dr, Chapel Hill, NC 27517 | $1,825 | 3 | 3 | 1620 | 0.2 mi |
5 Peaceful Pl, Chapel Hill, NC 27517 | $2,845 | 3 | 2 | 2079 | 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