Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.78% first-year return on $63,000 initial cash invested.
-6.78%
Cash On Cash
5.31%
Cap Rate
0.84
DSCR
$2,130
Rent
-$356
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$2,486
Mortgage P&I
74%
$1,578
Property Taxes
12%
$250
Home Insurance
5%
$105
PManagement
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2801 Henslowe Dr, Raleigh, NC 27603 | $2,400 | 4 | 2.5 | 1704 | 0.1 mi |
2212 Leadenhall Way, Raleigh, NC 27603 | $2,050 | 4 | 2.5 | 1725 | 0.8 mi |
2617 Alder Ridge Ln, Raleigh, NC 27603 | $1,995 | 4 | 2.5 | 1866 | 0.4 mi |
2516 Farlow Gap Ln, Raleigh, NC 27603 | $2,500 | 4 | 2.5 | 1660 | 0.5 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