Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.67% first-year return on $44,100 initial cash invested.
-6.67%
Cash On Cash
5.49%
Cap Rate
$1,450
Rent
-$245
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,695
Mortgage P&I
78%
$1,133
Property Taxes
8%
$112
Home Insurance
5%
$74
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3216 Hawkins Pl, Charlotte, NC 28269 | $1,225 | 2 | 1 | 720 | 0.3 mi |
6013 Carver Blvd, Unit A, Charlotte, NC 28269 | $1,095 | 2 | 1 | 697 | 0.3 mi |
3212 Hawkins Pl, Charlotte, NC 28269 | $1,225 | 2 | 1 | 925 | 0.3 mi |
3117 Nevin Place Dr, Charlotte, NC 28269 | $1,398 | 2 | 2.5 | 945 | 0.5 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