Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.76% first-year return on $62,370 initial cash invested.
-10.76%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$1,800
Rent
-$559
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,370
Downpayment
20%
$59,400
Closing costs
1%
$2,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$2,359
Mortgage P&I
84%
$1,505
Property Taxes
15%
$270
Home Insurance
6%
$104
HOA
1%
$12
PManagement
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5421 Neuse View Dr, Raleigh, NC 27610 | $1,765 | 3 | 2 | 1117 | 0.1 mi |
5608 Alta Vista Ct, Raleigh, NC 27610 | $1,860 | 3 | 2 | 1096 | 0.8 mi |
810 Danley Ln, Knightdale, NC 27545 | $1,835 | 3 | 2 | 1100 | 1.2 mi |
1123 Delham Rd, Knightdale, NC 27545 | $1,750 | 3 | 2 | 1158 | 1.1 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