Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.74% first-year return on $47,250 initial cash invested.
0.74%
Cash On Cash
6.94%
Cap Rate
1.1
DSCR
$1,860
Rent
$29
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$1,831
Mortgage P&I
63%
$1,180
Property Taxes
5%
$88
Home Insurance
4%
$79
PManagement
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
300 Lane, of Sir Lancelot, Garner, NC 27529 | $1,390 | 3 | 1 | 900 | 1.4 mi |
408 Enid Pl, Garner, NC 27529 | $1,500 | 3 | 1.5 | 1107 | 1.3 mi |
3328 Stoney Creek Dr, Clayton, NC 27520 | $1,115 | 3 | 2 | 1237 | 0.4 mi |
3429 Deer Trace Ln, Clayton, NC 27520 | $1,645 | 3 | 2 | 1234 | 0.6 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