Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.46% first-year return on $231k initial cash invested.
-21.46%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,920
Rent
-$4,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,920
Total Expenses
$7,052
Mortgage P&I
186%
$5,418
Property Taxes
17%
$490
Home Insurance
13%
$385
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5820 Ten Springs Ln, Durham, NC 27705 | $3,500 | 3 | 3 | 1.1 mi | |
5820 10 Springs Ln, Durham, NC 27705 | $3,500 | 3 | 3 | 1.1 mi | |
2 Carson Cir, # 2B, Durham, NC 27705 | $1,745 | 3 | 3 | 1.7 mi | |
2B Carson Cir, Durham, NC 27705 | $1,745 | 3 | 2.5 | 1.7 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