Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.54% first-year return on $72,870 initial cash invested.
-10.54%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$2,110
Rent
-$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,750
Mortgage P&I
82%
$1,740
Property Taxes
15%
$318
Home Insurance
6%
$122
HOA
1%
$20
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1709 Stackhouse Dr, Fayetteville, NC 28314 | $2,200 | 4 | 3 | 2344 | 0.3 mi |
1709 Stackhouse Dr, Lot 280, Fayetteville, NC 28314 | $2,200 | 4 | 3 | 2300 | 0.3 mi |
1930 Brawley Ave, Fayetteville, NC 28314 | $1,950 | 4 | 3 | 2476 | 0.4 mi |
1641 Stackhouse Dr, Fayetteville, NC 28314 | $2,000 | 4 | 3 | 2600 | 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