Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.82% first-year return on $197k initial cash invested.
-18.82%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$3,000
Rent
-$3,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,000
Total Expenses
$6,094
Mortgage P&I
152%
$4,558
Property Taxes
14%
$415
Home Insurance
11%
$341
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
119 Plantation Dr, Mooresville, NC 28117 | $4,770 | 4 | 4.5 | 3245 | 1.6 mi |
128 Yellowbell Rd, Mooresville, NC 28117 | $3,200 | 4 | 3.5 | 3150 | 1.5 mi |
141 W Morehouse Ave, Mooresville, NC 28117 | $2,800 | 4 | 3.5 | 2890 | 1.4 mi |
124 Morrocroft Ln, Mooresville, NC 28117 | $2,549 | 4 | 3 | 3022 | 1.7 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