Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.37% first-year return on $577k initial cash invested.
-28.37%
Cash On Cash
0.03%
Cap Rate
0.01
DSCR
$3,540
Rent
-$13,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2747k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$577k
Downpayment
20%
$549k
Closing costs
1%
$27,468
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,540
Total Expenses
$17,179
Mortgage P&I
382%
$13,530
Property Taxes
48%
$1,684
Home Insurance
30%
$1,045
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
801 Coker Dr, Chapel Hill, NC 27517 | $2,450 | 3 | 2.5 | 2118 | 0.6 mi |
45 Davie Cir, Chapel Hill, NC 27514 | $2,300 | 3 | 2 | 1 mi | |
324 Glendale Dr, Chapel Hill, NC 27514 | $4,200 | 4 | 2.5 | 2862 | 0.9 mi |
64 Davie Cir, Chapel Hill, NC 27514 | $4,200 | 4 | 3 | 2400 | 1 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