Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.79% first-year return on $70,350 initial cash invested.
-11.79%
Cash On Cash
3.57%
Cap Rate
0.63
DSCR
$1,950
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$2,641
Mortgage P&I
82%
$1,591
Property Taxes
12%
$228
Home Insurance
6%
$117
HOA
10%
$197
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2704 Moorsfield Ct, Raleigh, NC 27604 | $1,900 | 3 | 2 | 1628 | 0.7 mi |
1728 Kingston Heath Way, Unit 1, Raleigh, NC 27604 | $1,995 | 3 | 2 | 1609 | 0.6 mi |
1728 Kingston Heath Way, Raleigh, NC 27604 | $1,995 | 3 | 2 | 1609 | 0.6 mi |
4512 Emmit Dr, Raleigh, NC 27604 | $2,100 | 3 | 2 | 1719 | 0.2 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