Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.78% first-year return on $65,100 initial cash invested.
-11.78%
Cash On Cash
4.19%
Cap Rate
0.66
DSCR
$1,790
Rent
-$639
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$2,429
Mortgage P&I
91%
$1,631
Property Taxes
12%
$214
Home Insurance
6%
$108
HOA
1%
$10
PManagement
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2915 Neals Creek Dr, Raleigh, NC 27610 | $1,890 | 3 | 3 | 1280 | 0.2 mi |
5815 Ricker Rd, Raleigh, NC 27610 | $1,800 | 3 | 3 | 1392 | 0.9 mi |
5833 Chatmoss St, Raleigh, NC 27610 | $1,795 | 3 | 2.5 | 1250 | 0.2 mi |
5833 Chatmoss Dr, Raleigh, NC 27610 | $1,795 | 3 | 2.5 | 1250 | 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