Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.39% first-year return on $49,350 initial cash invested.
1.39%
Cash On Cash
7.13%
Cap Rate
1.13
DSCR
$2,030
Rent
$57
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$1,973
Mortgage P&I
61%
$1,237
Property Taxes
6%
$125
Home Insurance
4%
$82
PManagement
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
607 Blu Towns Way, Pineville, NC 28134 | $1,600 | 1 | 1120 | 0.2 mi | |
1942 Longleaf Dr, Charlotte, NC 28210 | $1,680 | 3 | 1.5 | 1009 | 0.9 mi |
9408 Spruce Pine Pl, Charlotte, NC 28210 | $1,695 | 3 | 2 | 1014 | 0.9 mi |
8539 Sharonbrook Dr, Charlotte, NC 28210 | $2,195 | 3 | 2 | 1215 | 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