Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.02% first-year return on $52,290 initial cash invested.
-4.02%
Cash On Cash
5.89%
Cap Rate
0.94
DSCR
$1,850
Rent
-$175
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$2,025
Mortgage P&I
71%
$1,306
Property Taxes
8%
$152
Home Insurance
5%
$87
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3819 Weyburn Rd, Durham, NC 27704 | $1,800 | 3 | 2 | 1550 | 1.3 mi |
2036 Feather Rock Dr, Durham, NC 27704 | $1,995 | 3 | 2 | 1582 | 1.2 mi |
2720 Darrow Rd, Durham, NC 27704 | $1,950 | 3 | 2 | 1404 | 1.1 mi |
4303 Broomstraw Ct, Durham, NC 27704 | $1,800 | 3 | 2.5 | 1513 | 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