Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.98% first-year return on $41,979 initial cash invested.
10.98%
Cash On Cash
9.27%
Cap Rate
1.47
DSCR
$2,180
Rent
$384
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$1,796
Mortgage P&I
48%
$1,052
Property Taxes
5%
$107
Home Insurance
3%
$70
PManagement
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3300 Valley Grove Rd, Charlotte, NC 28227 | $2,395 | 4 | 3 | 1590 | 1 mi |
8160 Ottawa Ln, Charlotte, NC 28227 | $1,890 | 4 | 2.5 | 1616 | 0.4 mi |
4819 Harri Ann Dr, Charlotte, NC 28227 | $2,170 | 4 | 3 | 1900 | 0.3 mi |
7609 Elm Tree Ln, Charlotte, NC 28227 | $1,975 | 4 | 2.5 | 1685 | 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