Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.76% first-year return on $82,950 initial cash invested.
-10.76%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$2,270
Rent
-$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$3,014
Mortgage P&I
85%
$1,930
Property Taxes
16%
$355
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
624 Foxwood Dr SE, Concord, NC 28025 | $2,488 | 4 | 3 | 2895 | 0.8 mi |
208 Tournament Dr SW, Concord, NC 28025 | $2,400 | 4 | 3 | 2291 | 0.5 mi |
247 Young Ave SW, Concord, NC 28025 | $2,499 | 4 | 3 | 2248 | 0.9 mi |
1019 Monitor Ct SW, Concord, NC 28027 | $2,370 | 4 | 2.5 | 2458 | 0.8 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