Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.06% first-year return on $37,800 initial cash invested.
4.06%
Cash On Cash
7.35%
Cap Rate
1.24
DSCR
$1,640
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$1,512
Mortgage P&I
54%
$892
Property Taxes
8%
$131
Home Insurance
4%
$63
PManagement
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5119 Snow White Ln, Charlotte, NC 28213 | $1,625 | 3 | 1 | 1089 | 0.2 mi |
4534 Hidden Valley Rd, Charlotte, NC 28213 | $1,575 | 3 | 1 | 1124 | 0.2 mi |
1018 Yuma St, Charlotte, NC 28213 | $1,595 | 3 | 1 | 1100 | 0.4 mi |
823 Yuma St, Charlotte, NC 28213 | $1,690 | 3 | 1 | 1050 | 0.4 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