Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.21% first-year return on $56,070 initial cash invested.
-3.21%
Cash On Cash
5.82%
Cap Rate
0.96
DSCR
$1,920
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$2,070
Mortgage P&I
70%
$1,348
Property Taxes
7%
$130
Home Insurance
5%
$93
PManagement
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2401 Lincoln St, Durham, NC 27707 | $1,700 | 4 | 1.5 | 1194 | 0.1 mi |
1818 Nixon St, Durham, NC 27707 | $2,080 | 4 | 2 | 1375 | 0.5 mi |
806 Massey Ave, Durham, NC 27701 | $1,595 | 4 | 1.5 | 1203 | 0.6 mi |
2206 S Alston Ave, Durham, NC 27707 | $1,945 | 4 | 2 | 1445 | 0.9 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