Unlock all features! Tap here to upgrade
2900 Flowering Bradford Way, Fayetteville, NC 28306
3 beds • 2 baths • 1555 sqft
$283,500
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.09% first-year return on $77,535 initial cash invested.
0.09%
Cash On Cash
6.45%
Cap Rate
1.08
DSCR
$2,580
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $2,574 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,535
Downpayment
20%
$56,700
Closing costs
1%
$2,835
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,580
Total Expenses
$2,574
Mortgage P&I
55%
$1,414
Property Taxes
7%
$183
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284