Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.44% first-year return on $54,600 initial cash invested.
-6.44%
Cash On Cash
5.36%
Cap Rate
0.85
DSCR
$1,820
Rent
-$293
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$2,113
Mortgage P&I
75%
$1,364
Property Taxes
7%
$136
Home Insurance
5%
$91
HOA
3%
$49
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3816 Longdale Dr, Raleigh, NC 27616 | $1,750 | 3 | 2 | 1178 | 0.1 mi |
8009 Boxer Pl, Wake Forest, NC 27587 | $1,700 | 3 | 2 | 1179 | 0.4 mi |
4228 Timberbrook Dr, Raleigh, NC 27616 | $1,895 | 3 | 2 | 1105 | 1 mi |
3505 Iron Sight Ct, Raleigh, NC 27616 | $1,700 | 3 | 2 | 1235 | 0.2 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