Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.16% first-year return on $85,827 initial cash invested.
-11.16%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$2,240
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,827
Downpayment
20%
$81,740
Closing costs
1%
$4,087
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$3,038
Mortgage P&I
91%
$2,031
Property Taxes
10%
$235
Home Insurance
6%
$145
HOA
2%
$45
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11512 Fox Hill Dr, Charlotte, NC 28269 | $2,245 | 3 | 2.5 | 2400 | 0.8 mi |
6223 Woodland Commons Dr, Charlotte, NC 28269 | $2,300 | 3 | 2.5 | 2300 | 0.8 mi |
9353 White Aspen Pl, Charlotte, NC 28269 | $2,205 | 3 | 2.5 | 2231 | 0.6 mi |
9316 Swallow Tail Ln, Charlotte, NC 28269 | $2,135 | 3 | 2 | 3105 | 0.3 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