Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.11% first-year return on $55,650 initial cash invested.
-8.11%
Cash On Cash
5.1%
Cap Rate
0.8
DSCR
$1,760
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$2,136
Mortgage P&I
80%
$1,414
Property Taxes
10%
$171
Home Insurance
5%
$93
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
716 Crosby Rd, Durham, NC 27704 | $1,800 | 3 | 1.5 | 1429 | 0.7 mi |
3308 Winston Rd, Durham, NC 27704 | $1,700 | 3 | 1 | 1200 | 0.3 mi |
3317 N Duke St, Durham, NC 27704 | $1,650 | 3 | 1 | 1128 | 0.3 mi |
2510 Wilbon St, Durham, NC 27704 | $1,900 | 3 | 2 | 1457 | 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