Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.78% first-year return on $26,250 initial cash invested.
9.78%
Cash On Cash
8.78%
Cap Rate
1.45
DSCR
$1,420
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$1,206
Mortgage P&I
44%
$630
Property Taxes
5%
$67
Home Insurance
3%
$44
HOA
7%
$96
PManagement
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4618 Highlake Dr, Charlotte, NC 28215 | $1,425 | 2 | 1 | 837 | 0.3 mi |
4608 Highlake Dr, Charlotte, NC 28215 | $1,295 | 2 | 1 | 858 | 0.3 mi |
4903 Highlake Dr, Charlotte, NC 28215 | $1,295 | 2 | 1 | 878 | 0.2 mi |
4807 The Plz, Unit 1, Charlotte, NC 28215 | $1,300 | 2 | 1 | 890 | 0 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