Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.38% first-year return on $45,150 initial cash invested.
3.38%
Cash On Cash
7.28%
Cap Rate
1.2
DSCR
$1,890
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,763
Mortgage P&I
57%
$1,083
Property Taxes
6%
$115
Home Insurance
4%
$75
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7513 Grabill Dr, Charlotte, NC 28269 | $1,675 | 3 | 2 | 1340 | 0.2 mi |
7515 Hubbard Woods Rd, Charlotte, NC 28269 | $1,895 | 3 | 2 | 1400 | 0.3 mi |
3415 Stonemarsh Ct, Charlotte, NC 28269 | $1,850 | 3 | 2 | 1400 | 0.6 mi |
6929 Lowen Rd, Charlotte, NC 28269 | $1,835 | 3 | 2 | 1425 | 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