Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.26% first-year return on $62,790 initial cash invested.
-5.26%
Cash On Cash
5.66%
Cap Rate
$2,180
Rent
-$275
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$2,455
Mortgage P&I
72%
$1,577
Property Taxes
9%
$206
Home Insurance
5%
$105
PManagement
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
509 Tipped Ct, Raleigh, NC 27603 | $1,975 | 4 | 2 | 1680 | 0 mi |
2801 Henslowe Dr, Raleigh, NC 27603 | $2,400 | 4 | 2.5 | 1704 | 0.8 mi |
2201 Shenandoah Rd, Raleigh, NC 27603 | $3,000 | 4 | 2 | 1885 | 0.9 mi |
2516 Farlow Gap Ln, Raleigh, NC 27603 | $2,700 | 4 | 2.5 | 1660 | 1.4 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
Property Appreciation, yr
3%
Rent Growth, yr
3%
Expense Increase, yr
3%
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality