Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.16% first-year return on $62,895 initial cash invested.
-9.16%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$1,730
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$2,210
Mortgage P&I
86%
$1,489
Property Taxes
10%
$167
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3996 Leinbach Dr, Winston Salem, NC 27106 | $1,585 | 3 | 2 | 1540 | 0.4 mi |
3908 Yarbrough Ave, Winston Salem, NC 27106 | $1,700 | 3 | 2 | 1650 | 0.1 mi |
3419 Hartford St, Winston Salem, NC 27106 | $1,840 | 3 | 2 | 1484 | 0.9 mi |
4815 Leinbach Dr, Winston Salem, NC 27106 | $1,750 | 3 | 2 | 1700 | 0.5 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