Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.82% first-year return on $40,845 initial cash invested.
4.82%
Cash On Cash
7.37%
Cap Rate
1.26
DSCR
$1,730
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$1,566
Mortgage P&I
55%
$945
Property Taxes
6%
$104
Home Insurance
4%
$68
PManagement
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
431 Austin Dr, Charlotte, NC 28213 | $1,890 | 3 | 2 | 1250 | 0.4 mi |
6546 Heatherbrook Ave, Charlotte, NC 28213 | $1,925 | 3 | 2 | 1285 | 0.3 mi |
6543 Hidden Forest Dr, Charlotte, NC 28213 | $1,785 | 3 | 2 | 1300 | 0.4 mi |
2328 Hope Valley Ln, Charlotte, NC 28213 | $1,750 | 3 | 2 | 1106 | 0.7 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