Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.07% first-year return on $57,750 initial cash invested.
-5.07%
Cash On Cash
5.69%
Cap Rate
0.9
DSCR
$2,080
Rent
-$244
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,324
Mortgage P&I
69%
$1,445
Property Taxes
11%
$223
Home Insurance
5%
$96
HOA
1%
$19
PManagement
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3950 Patriot Ridge Ct, Raleigh, NC 27610 | $2,000 | 4 | 3 | 1773 | 0.5 mi |
3839 Potecasi Dr, Raleigh, NC 27610 | $1,850 | 4 | 3 | 1625 | 0.9 mi |
5825 Abbington Way, Raleigh, NC 27610 | $1,795 | 4 | 2.5 | 1716 | 0.1 mi |
4042 Laurel Glen Dr, Raleigh, NC 27610 | $1,950 | 4 | 2.5 | 1935 | 0.1 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