Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.06% first-year return on $42,000 initial cash invested.
4.06%
Cash On Cash
7.33%
Cap Rate
1.23
DSCR
$1,770
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$1,628
Mortgage P&I
56%
$992
Property Taxes
6%
$107
Home Insurance
4%
$70
PManagement
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1932 Sandhurst Dr, Charlotte, NC 28205 | $1,595 | 3 | 1 | 1103 | 0.9 mi |
2280 Kilborne Dr, Charlotte, NC 28205 | $1,600 | 3 | 1 | 1074 | 0.9 mi |
4201 Winedale Ln, Charlotte, NC 28205 | $1,795 | 3 | 1 | 1138 | 0.8 mi |
3616 Slagle Dr, Charlotte, NC 28215 | $1,675 | 3 | 1 | 1170 | 0.6 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