Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.73% first-year return on $163k initial cash invested.
-20.73%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$2,290
Rent
-$2,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$5,101
Mortgage P&I
164%
$3,759
Property Taxes
21%
$477
Home Insurance
12%
$271
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
817 Oasis Dr, Chapel Hill, NC 27516 | $3,950 | 3 | 3.5 | 2679 | 2.2 mi |
7122 Ramblewood Dr, Hillsborough, NC 27278 | $2,200 | 3 | 3 | 1800 | 3.7 mi |
2104 Jo Mac Rd, Chapel Hill, NC 27516 | $2,200 | 3 | 2.5 | 1736 | 2.4 mi |
7217 Ramblewood Dr, Hillsborough, NC 27278 | $2,200 | 3 | 2 | 2060 | 3.7 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