Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.81% first-year return on $31,500 initial cash invested.
11.81%
Cash On Cash
9.38%
Cap Rate
1.52
DSCR
$1,850
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,540
Mortgage P&I
42%
$771
Property Taxes
13%
$237
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3461 Gables Dr, Fayetteville, NC 28311 | $1,990 | 3 | 3 | 2200 | 0.8 mi |
3517 Gables Dr, Fayetteville, NC 28311 | $2,000 | 3 | 2.5 | 1990 | 0.9 mi |
116 Phillips St, Fayetteville, NC 28301 | $1,850 | 3 | 3 | 1814 | 1.2 mi |
1593 Mount Rainer Dr, Fayetteville, NC 28301 | $1,950 | 3 | 2.5 | 2070 | 0.9 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