Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.65% first-year return on $213k initial cash invested.
-20.65%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$3,270
Rent
-$3,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1013k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$6,931
Mortgage P&I
152%
$4,972
Property Taxes
21%
$687
Home Insurance
11%
$368
HOA
2%
$53
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
206 Maumee Ct, Cary, NC 27513 | $2,950 | 4 | 4 | 3085 | 0.6 mi |
1801 Old London Way, Cary, NC 27513 | $3,700 | 4 | 3.5 | 3570 | 0.7 mi |
113 Legault Dr, Cary, NC 27513 | $3,397 | 4 | 3.5 | 3600 | 1.5 mi |
256 Marilyn Cir, Cary, NC 27513 | $3,900 | 4 | 4.5 | 1.2 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