Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.32% first-year return on $44,079 initial cash invested.
7.32%
Cash On Cash
7.98%
Cap Rate
1.36
DSCR
$2,010
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$1,741
Mortgage P&I
51%
$1,026
Property Taxes
6%
$119
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8607 Kirkley Glen Ln, Charlotte, NC 28215 | $1,975 | 3 | 2 | 1600 | 0.4 mi |
7437 Reedy Creek Rd, Charlotte, NC 28215 | $2,240 | 3 | 2 | 1616 | 0.7 mi |
7703 Nicolette Ct, Charlotte, NC 28215 | $1,825 | 3 | 2 | 1570 | 0.5 mi |
7027 Passeres Ct, Charlotte, NC 28215 | $2,080 | 3 | 2 | 1626 | 1.1 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