Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.11% first-year return on $42,000 initial cash invested.
2.11%
Cash On Cash
6.69%
Cap Rate
1.16
DSCR
$1,630
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$1,556
Mortgage P&I
59%
$959
Property Taxes
6%
$102
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2500 Johnson St, Kannapolis, NC 28081 | $1,600 | 3 | 2 | 1240 | 0.4 mi |
1605 Chapman Ave, Kannapolis, NC 28081 | $1,850 | 3 | 2 | 1142 | 1.6 mi |
526 Locust St, Kannapolis, NC 28081 | $1,590 | 3 | 2 | 1150 | 2 mi |
131 Wayne Ave, Kannapolis, NC 28081 | $1,475 | 3 | 2 | 1098 | 1.5 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