Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.09% first-year return on $209k initial cash invested.
-20.09%
Cash On Cash
1.42%
Cap Rate
0.26
DSCR
$2,690
Rent
-$3,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$994k
Downpayment
20.0%
Interest Rate
5.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,690
Total Expenses
$6,185
Mortgage P&I
169%
$4,536
Property Taxes
22%
$581
Home Insurance
13%
$359
HOA
0%
$11
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3512 Draper Ave, Charlotte, NC 28205 | $2,010 | 4 | 4 | 3000 | 0.3 mi |
3332 Draper Ave, Charlotte, NC 28205 | $3,500 | 3 | 2.5 | 2259 | 0.1 mi |
1709 Merry Oaks Rd, Charlotte, NC 28205 | $2,300 | 3 | 2 | 1719 | 0.1 mi |
3426 Draper Ave, Charlotte, NC 28205 | $3,250 | 3 | 2 | 1711 | 0.2 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