Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.14% first-year return on $65,079 initial cash invested.
-10.14%
Cash On Cash
4.56%
Cap Rate
$1,890
Rent
-$550
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$2,440
Mortgage P&I
86%
$1,634
Property Taxes
9%
$164
Home Insurance
6%
$108
HOA
2%
$44
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3504 Limber Ln, Raleigh, NC 27616 | $2,100 | 3 | 3 | 1600 | 0.3 mi |
7537 Thebes Dr, Raleigh, NC 27616 | $1,899 | 3 | 3 | 1472 | 1.4 mi |
7125 Lowell Ridge Rd, Raleigh, NC 27616 | $1,975 | 3 | 3 | 1700 | 0.2 mi |
3536 Dechart Ln, Raleigh, NC 27616 | $2,100 | 3 | 2.5 | 1529 | 0.3 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