Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.75% first-year return on $109k initial cash invested.
-12.75%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$2,570
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,202
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$3,731
Mortgage P&I
99%
$2,542
Property Taxes
11%
$279
Home Insurance
7%
$186
HOA
2%
$57
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8919 Cinder Ln, Huntersville, NC 28078 | $2,475 | 4 | 3 | 2483 | 0.7 mi |
13127 Andover Crescent Ln, Huntersville, NC 28078 | $2,600 | 4 | 3 | 2444 | 0.5 mi |
5836 Mcdowell Run Dr, Huntersville, NC 28078 | $2,565 | 4 | 3 | 2703 | 1.9 mi |
5719 Mcdowell Run Dr, Huntersville, NC 28078 | $2,545 | 4 | 3 | 2560 | 2.1 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