Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.34% first-year return on $93,030 initial cash invested.
-12.34%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$2,320
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,030
Downpayment
20%
$88,600
Closing costs
1%
$4,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$3,277
Mortgage P&I
94%
$2,179
Property Taxes
13%
$304
Home Insurance
7%
$158
HOA
1%
$33
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3601 Pritchard Ct, Raleigh, NC 27616 | $2,450 | 4 | 2.5 | 2625 | 0.1 mi |
3617 Dewing Dr, Raleigh, NC 27616 | $2,355 | 4 | 2.5 | 2640 | 0.2 mi |
3628 Pinkham Way, Raleigh, NC 27616 | $1,965 | 4 | 2.5 | 2684 | 0.4 mi |
3608 Serendipity Dr, Raleigh, NC 27616 | $2,475 | 4 | 2.5 | 2500 | 0.1 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