Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.44% first-year return on $35,931 initial cash invested.
-3.44%
Cash On Cash
6.01%
Cap Rate
0.96
DSCR
$1,360
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,931
Downpayment
20%
$34,220
Closing costs
1%
$1,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$1,463
Mortgage P&I
66%
$892
Property Taxes
12%
$161
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5414 Cassidy Ct, Fayetteville, NC 28303 | $1,295 | 3 | 2.5 | 1066 | 0.1 mi |
318 Glen Canyon Dr, Fayetteville, NC 28303 | $1,250 | 3 | 2 | 1066 | 0.3 mi |
5132 Rd, Unit Foxfire, Fayetteville, NC 28303 | $1,350 | 3 | 2 | 1092 | 0.4 mi |
5132 Foxfire Rd, Fayetteville, NC 28303 | $1,350 | 3 | 2 | 1092 | 0.4 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