Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.72% first-year return on $168k initial cash invested.
-15.72%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$3,420
Rent
-$2,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,003
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,420
Total Expenses
$5,622
Mortgage P&I
115%
$3,923
Property Taxes
11%
$388
Home Insurance
8%
$289
HOA
4%
$133
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
105 Winding Creek Loop, Chapel Hill, NC 27517 | $3,495 | 4 | 3 | 2910 | 1.1 mi |
138 Legacy Club Dr, Chapel Hill, NC 27517 | $3,300 | 4 | 3 | 2607 | 0.7 mi |
149 Landover Cir, Chapel Hill, NC 27516 | $3,100 | 4 | 3 | 3066 | 4.6 mi |
119 Broad Leaf Ct, Chapel Hill, NC 27517 | $4,000 | 4 | 3.5 | 3820 | 0.8 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