Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -673.81% first-year return on $60,879 initial cash invested.
-673.81%
Cash On Cash
-135.27%
Cap Rate
-23.13
DSCR
$1,820
Rent
-$34,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$36,004
Mortgage P&I
78%
$1,413
Property Taxes
1869%
$34,016
Home Insurance
6%
$102
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1517 E Jones St, Raleigh, NC 27610 | $1,660 | 3 | 2 | 1000 | 0.6 mi |
117 Bertie Dr, Raleigh, NC 27610 | $1,695 | 3 | 2 | 1027 | 0.4 mi |
102 Saint Augustine Ave, Raleigh, NC 27610 | $1,900 | 3 | 2 | 1035 | 0.6 mi |
804 Wiles Ct, Raleigh, NC 27610 | $1,800 | 3 | 2 | 1064 | 0.7 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