Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.18% first-year return on $55,650 initial cash invested.
-10.18%
Cash On Cash
4.45%
Cap Rate
0.71
DSCR
$1,540
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$2,012
Mortgage P&I
89%
$1,378
Property Taxes
9%
$141
Home Insurance
6%
$93
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4400 Tillman Rd, Charlotte, NC 28208 | $1,500 | 3 | 1 | 952 | 0.1 mi |
4301 Tillman Rd, Charlotte, NC 28208 | $1,595 | 3 | 1 | 1014 | 0.1 mi |
4117 Gossett Ave, Charlotte, NC 28208 | $1,500 | 3 | 1 | 1000 | 0.4 mi |
912 Lewiston Ave, Charlotte, NC 28208 | $1,500 | 3 | 1 | 1000 | 0.6 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