Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.96% first-year return on $148k initial cash invested.
-19.96%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$2,340
Rent
-$2,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$4,802
Mortgage P&I
148%
$3,459
Property Taxes
20%
$473
Home Insurance
11%
$262
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5304 Granada Hills Dr, Raleigh, NC 27613 | $2,495 | 4 | 2.5 | 2619 | 0.8 mi |
5413 Glorietta Cir, Raleigh, NC 27613 | $2,595 | 4 | 2.5 | 2590 | 0.7 mi |
5434 Wind Mountain Ln, Raleigh, NC 27613 | $3,500 | 5 | 3 | 3000 | 0.6 mi |
8302 Primanti Blvd, Raleigh, NC 27612 | $2,495 | 3 | 2.5 | 2558 | 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