Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.97% first-year return on $292k initial cash invested.
-24.97%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$2,600
Rent
-$6,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,896
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$8,671
Mortgage P&I
254%
$6,608
Property Taxes
37%
$967
Home Insurance
16%
$420
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
211 Pathwood Ln, Durham, NC 27705 | $3,300 | 4 | 2.5 | 3340 | 1.2 mi |
2907 Alderman Ln, Durham, NC 27705 | $2,400 | 4 | 2.5 | 0.9 mi | |
1108 Birchbark Rd, Durham, NC 27705 | $3,295 | 5 | 4 | 3200 | 0.9 mi |
2734 Sevier St, Durham, NC 27705 | $3,300 | 3 | 2 | 3000 | 0.4 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