Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.37% first-year return on $60,081 initial cash invested.
-9.37%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$1,630
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,081
Downpayment
20%
$57,220
Closing costs
1%
$2,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$2,099
Mortgage P&I
86%
$1,397
Property Taxes
11%
$176
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1112 Hazelnut Dr, Raleigh, NC 27610 | $1,575 | 3 | 1 | 1122 | 0 mi |
1304 Seabrook Rd, Raleigh, NC 27610 | $1,550 | 3 | 1 | 1120 | 0.2 mi |
1108 Savannah Dr, Raleigh, NC 27610 | $1,525 | 3 | 1 | 1100 | 0.2 mi |
2009 Atkins Dr, Raleigh, NC 27610 | $1,600 | 3 | 1 | 1075 | 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