Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.63% first-year return on $44,100 initial cash invested.
0.63%
Cash On Cash
6.62%
Cap Rate
1.11
DSCR
$1,750
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,727
Mortgage P&I
60%
$1,047
Property Taxes
9%
$150
Home Insurance
4%
$74
PManagement
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
827 Elmira Ave, Durham, NC 27707 | $1,530 | 3 | 1 | 1218 | 0.8 mi |
1304 Hill St, Durham, NC 27707 | $2,173 | 3 | 1 | 1242 | 1.2 mi |
1315 Willowdale Dr, Durham, NC 27707 | $2,000 | 3 | 1 | 1250 | 1.1 mi |
1211 Rosewood St, Durham, NC 27701 | $1,499 | 3 | 1 | 1078 | 1.1 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