Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.84% first-year return on $92,547 initial cash invested.
-13.84%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$2,340
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,547
Downpayment
20%
$88,140
Closing costs
1%
$4,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$3,407
Mortgage P&I
93%
$2,179
Property Taxes
18%
$424
Home Insurance
7%
$163
HOA
1%
$33
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4172 Turnberry Park Ct, Pfafftown, NC 27040 | $1,795 | 4 | 3 | 2600 | 0.4 mi |
5600 Kane Dr, Pfafftown, NC 27040 | $2,250 | 4 | 3 | 2458 | 1.7 mi |
5149 Liberty Hall Cir, Winston Salem, NC 27106 | $2,345 | 4 | 3 | 2544 | 2.2 mi |
4210 Lindsey Ln, Winston Salem, NC 27106 | $2,400 | 4 | 2.5 | 2565 | 1.2 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