Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.75% first-year return on $62,979 initial cash invested.
-10.75%
Cash On Cash
4.45%
Cap Rate
0.7
DSCR
$1,900
Rent
-$564
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$2,464
Mortgage P&I
83%
$1,581
Property Taxes
12%
$224
Home Insurance
6%
$105
HOA
3%
$60
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5228 Turf Grass Ct, Raleigh, NC 27610 | $1,895 | 3 | 2.5 | 1501 | 0.1 mi |
444 Mountain Lake Dr, Raleigh, NC 27610 | $2,000 | 3 | 2.5 | 1350 | 0.3 mi |
5300 Suntan Lake Dr, Raleigh, NC 27610 | $2,195 | 3 | 3 | 1677 | 0.5 mi |
712 Penncross Dr, Raleigh, NC 27610 | $1,895 | 3 | 2.5 | 1600 | 0.3 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