Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.21% first-year return on $123k initial cash invested.
-19.21%
Cash On Cash
2.75%
Cap Rate
0.42
DSCR
$2,220
Rent
-$1,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,220 income − $4,184 expenses = $1,964 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$4,184
Mortgage P&I
144%
$3,193
Property Taxes
9%
$204
Home Insurance
9%
$210
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
205 Clearview Dr, Waynesville, NC 28785 | $2,500 | 3 | 3 | 1984 | 3.9 mi |
78 Loafer Ln, Waynesville, NC 28785 | $2,300 | 3 | 2.5 | 2710 | 2.9 mi |
410 Crawford Rd, Waynesville, NC 28785 | $1,500 | 3 | 3 | 4.7 mi | |
158 Blackberry Ln, Maggie Valley, NC 28751 | $3,000 | 3 | 3 | 3500 | 3.5 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