Unlock all features! Tap here to upgrade
3409 Everetts School Rd, Roanoke Rapids, NC 27870
3 beds • 4 baths • 2928 sqft
$234,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 6.45% first-year return on $67,329 initial cash invested.
6.45%
Cash On Cash
9.08%
Cap Rate
1.37
DSCR
$2,934
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $2,572 expenses = $362 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$2,572
Mortgage P&I
44%
$1,298
Property Taxes
7%
$195
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323