Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.77% first-year return on $53,550 initial cash invested.
-9.77%
Cash On Cash
4.69%
Cap Rate
0.74
DSCR
$1,830
Rent
-$436
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$2,266
Mortgage P&I
73%
$1,340
Property Taxes
11%
$195
Home Insurance
5%
$89
HOA
9%
$165
PManagement
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|
7811 River Field Dr, Raleigh, NC 27616 | $1,800 | 3 | 3 | 1327 | 0 mi |
7915 Averette Hill Dr, Raleigh, NC 27616 | $3,000 | 2 | 3 | 1175 | 0.1 mi |
7537 Thebes Dr, Raleigh, NC 27616 | $1,899 | 3 | 3 | 1472 | 0.2 mi |
7209 Perry Creek Rd, Raleigh, NC 27616 | $1,975 | 3 | 2 | 1200 | 0.5 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