Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.84% first-year return on $59,850 initial cash invested.
-7.84%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$1,780
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$2,171
Mortgage P&I
78%
$1,389
Property Taxes
11%
$199
Home Insurance
6%
$100
HOA
1%
$20
PManagement
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5816 Wynmore Rd, Raleigh, NC 27610 | $1,749 | 3 | 3 | 1488 | 0.1 mi |
4105 Laurel Glen Dr, Raleigh, NC 27610 | $1,820 | 3 | 3 | 1508 | 0.3 mi |
5620 Bolitar Dr, Raleigh, NC 27610 | $1,680 | 3 | 2.5 | 1404 | 0.2 mi |
4009 Laurel Glen Dr, Raleigh, NC 27610 | $1,920 | 3 | 3 | 1570 | 0.4 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