Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.5% first-year return on $48,279 initial cash invested.
0.5%
Cash On Cash
6.78%
Cap Rate
1.09
DSCR
$1,850
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,830
Mortgage P&I
64%
$1,186
Property Taxes
5%
$84
Home Insurance
4%
$80
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7209 Perry Creek Rd, Raleigh, NC 27616 | $1,975 | 3 | 2 | 1200 | 0.1 mi |
8345 Mcguire Dr, Raleigh, NC 27616 | $1,600 | 3 | 2 | 1131 | 1.1 mi |
4417 Wolftrap Rd, Raleigh, NC 27616 | $1,800 | 3 | 2 | 1148 | 1 mi |
5104 Werribee Dr, Raleigh, NC 27616 | $1,965 | 3 | 2 | 1225 | 0.8 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