Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.74% first-year return on $62,160 initial cash invested.
-12.74%
Cash On Cash
3.97%
Cap Rate
0.63
DSCR
$1,630
Rent
-$660
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,160
Downpayment
20%
$59,200
Closing costs
1%
$2,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$2,290
Mortgage P&I
96%
$1,557
Property Taxes
13%
$204
Home Insurance
6%
$104
PManagement
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
803 N State St, Unit A, Raleigh, NC 27604 | $1,450 | 2 | 2 | 790 | 0.7 mi |
117 Haywood St, Raleigh, NC 27601 | $1,650 | 2 | 2 | 900 | 1.3 mi |
1311 Park Glen Dr, Apt 103, Raleigh, NC 27610 | $1,250 | 2 | 2 | 948 | 0.7 mi |
706 Glascock St, Raleigh, NC 27604 | $1,595 | 2 | 2 | 940 | 0.7 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