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 Long-Term investment with a projected -12.43% first-year return on $88,053 initial cash invested.
-12.43%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$2,132
Rent
-$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $3,044 expenses = $912 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,053
Downpayment
20%
$83,860
Closing costs
1%
$4,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,132
Total Expenses
$3,044
Mortgage P&I
99%
$2,105
Property Taxes
10%
$212
Home Insurance
7%
$148
HOA
1%
$24
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0