Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.99% first-year return on $49,350 initial cash invested.
-3.99%
Cash On Cash
5.37%
Cap Rate
0.93
DSCR
$1,610
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,774
Mortgage P&I
71%
$1,136
Property Taxes
8%
$125
Home Insurance
5%
$82
HOA
1%
$13
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4605 Palm Breeze Ln, Charlotte, NC 28208 | $1,595 | 3 | 2 | 1002 | 0.1 mi |
5503 Windy Valley Dr, Charlotte, NC 28208 | $1,625 | 3 | 2 | 1002 | 0.1 mi |
734 Mistral Way, Charlotte, NC 28208 | $1,499 | 3 | 2 | 1032 | 0.2 mi |
4708 Tumbleweed Ct, Charlotte, NC 28208 | $2,050 | 3 | 2 | 1061 | 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