Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.83% first-year return on $47,250 initial cash invested.
-1.83%
Cash On Cash
6.14%
Cap Rate
1.02
DSCR
$1,820
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$1,892
Mortgage P&I
62%
$1,132
Property Taxes
11%
$208
Home Insurance
4%
$79
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
827 Elmira Ave, Durham, NC 27707 | $1,530 | 3 | 1 | 1218 | 0.5 mi |
1315 Willowdale Dr, Durham, NC 27707 | $2,000 | 3 | 1 | 1250 | 1.2 mi |
1311 Bacon St, Durham, NC 27707 | $1,500 | 3 | 1 | 1176 | 0.9 mi |
908 Corona St, Durham, NC 27707 | $1,450 | 3 | 1 | 1120 | 0.5 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