Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.28% first-year return on $32,550 initial cash invested.
12.28%
Cash On Cash
9.11%
Cap Rate
1.55
DSCR
$1,670
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$1,337
Mortgage P&I
46%
$760
Property Taxes
5%
$88
Home Insurance
3%
$54
PManagement
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4808 Northaven Dr, Charlotte, NC 28206 | $1,595 | 3 | 1 | 926 | 0.2 mi |
823 Ridgedale Ct, Charlotte, NC 28206 | $1,850 | 3 | 1 | 972 | 0.5 mi |
3615 Midfield Dr, Charlotte, NC 28206 | $1,550 | 3 | 1 | 1000 | 0.3 mi |
336 Burroughs St, Charlotte, NC 28213 | $1,350 | 3 | 1 | 950 | 1.1 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