Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.28% first-year return on $40,530 initial cash invested.
-2.28%
Cash On Cash
6.03%
Cap Rate
1
DSCR
$1,520
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,530
Downpayment
20%
$38,600
Closing costs
1%
$1,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,597
Mortgage P&I
64%
$971
Property Taxes
11%
$163
Home Insurance
4%
$68
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3013 Wedgedale Ave, Durham, NC 27703 | $1,399 | 2 | 1 | 1000 | 1.4 mi |
405 E End Ave, Durham, NC 27703 | $1,395 | 2 | 1 | 849 | 0.9 mi |
3017 Wedgedale Ave, Durham, NC 27703 | $1,500 | 2 | 1 | 802 | 1.4 mi |
314 S Benjamine St, Durham, NC 27703 | $1,495 | 2 | 1 | 804 | 1.5 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