Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.97% first-year return on $45,140 initial cash invested.
-1.97%
Cash On Cash
6.44%
Cap Rate
$1,790
Rent
-$74
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,140
Downpayment
20%
$42,990
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,864
Mortgage P&I
64%
$1,137
Property Taxes
10%
$186
Home Insurance
4%
$75
PManagement
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5245 Queen Anne Rd, Charlotte, NC 28217 | $2,145 | 4 | 2 | 1342 | 0.4 mi |
400 Sleepy Hollow Rd, Charlotte, NC 28217 | $1,955 | 4 | 2 | 1300 | 0.7 mi |
5111 Clearwater Rd, Charlotte, NC 28217 | $2,100 | 4 | 2 | 1643 | 0.6 mi |
218 Sleepy Hollow Rd, Charlotte, NC 28217 | $1,715 | 3 | 2.5 | 1300 | 0.5 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