Unlock all features! Tap here to upgrade
452 Brodie Rose Landing Way, Smithfield, NC 27577
3 beds • 3 baths • 1950 sqft
$419,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.29% first-year return on $106k initial cash invested.
-4.29%
Cash On Cash
5.31%
Cap Rate
0.88
DSCR
$3,198
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $3,577 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,860
Closing costs
1%
$4,193
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,198
Total Expenses
$3,577
Mortgage P&I
66%
$2,105
Property Taxes
7%
$212
Home Insurance
5%
$148
HOA
1%
$24
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352