Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.32% first-year return on $45,360 initial cash invested.
0.32%
Cash On Cash
6.62%
Cap Rate
1.09
DSCR
$1,750
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,360
Downpayment
20%
$43,200
Closing costs
1%
$2,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,738
Mortgage P&I
62%
$1,091
Property Taxes
7%
$115
Home Insurance
4%
$76
PManagement
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2717 Dogwood Cir, Charlotte, NC 28208 | $1,595 | 3 | 2 | 1092 | 0.2 mi |
2203 Lisa Carole Dr, Charlotte, NC 28214 | $1,745 | 3 | 2 | 1088 | 0.6 mi |
2116 Lauren Elizabeth Ct, Charlotte, NC 28214 | $1,725 | 3 | 2 | 1100 | 0.8 mi |
1130 Maria Christina Ln, Charlotte, NC 28214 | $1,799 | 3 | 2 | 1120 | 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