Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19% first-year return on $158k initial cash invested.
-19%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$2,680
Rent
-$2,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,680
Total Expenses
$5,174
Mortgage P&I
136%
$3,638
Property Taxes
19%
$520
Home Insurance
10%
$262
HOA
2%
$57
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
100 Ledford Ct, Durham, NC 27713 | $2,995 | 4 | 2.5 | 2938 | 0.6 mi |
608 Oxboro Cir, Durham, NC 27713 | $3,200 | 4 | 2.5 | 2994 | 1 mi |
5 Noorin Ct, Durham, NC 27713 | $3,100 | 5 | 4 | 3076 | 0.3 mi |
7 Monteith Ct, Unit Elms, Durham, NC 27713 | $4,500 | 4 | 2.5 | 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