Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.85% first-year return on $27,090 initial cash invested.
12.85%
Cash On Cash
9.3%
Cap Rate
1.56
DSCR
$1,410
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$1,120
Mortgage P&I
45%
$640
Property Taxes
5%
$69
Home Insurance
3%
$45
PManagement
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3216 Hawkins Pl, Charlotte, NC 28269 | $1,225 | 2 | 1 | 720 | 0.7 mi |
6013 Carver Blvd, Unit A, Charlotte, NC 28269 | $1,095 | 2 | 1 | 697 | 0.6 mi |
3212 Hawkins Pl, Charlotte, NC 28269 | $1,225 | 2 | 1 | 925 | 0.7 mi |
3320 Bell Glen Ct, Charlotte, NC 28269 | $1,600 | 2 | 1 | 1015 | 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