Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.76% first-year return on $69,426 initial cash invested.
-5.76%
Cash On Cash
4.82%
Cap Rate
0.86
DSCR
$2,210
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,426
Downpayment
20%
$66,120
Closing costs
1%
$3,306
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,543
Mortgage P&I
70%
$1,550
Property Taxes
13%
$283
Home Insurance
5%
$117
HOA
1%
$19
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3100 Twatchman Dr, Raleigh, NC 27616 | $2,100 | 4 | 2.5 | 1826 | 0.3 mi |
3605 Saguaro Ct, Raleigh, NC 27616 | $2,099 | 4 | 2.5 | 1692 | 0.1 mi |
3913 Tyler Bluff Ln, Raleigh, NC 27616 | $1,945 | 4 | 2.5 | 1776 | 1 mi |
3730 Nicolyn Dr, Raleigh, NC 27616 | $2,190 | 4 | 2.5 | 1900 | 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