Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.56% first-year return on $60,879 initial cash invested.
-12.56%
Cash On Cash
3.94%
Cap Rate
0.63
DSCR
$1,390
Rent
-$637
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$2,027
Mortgage P&I
109%
$1,520
Property Taxes
3%
$43
Home Insurance
7%
$102
PManagement
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3230 Stream Side Rd, # 1336, Raleigh, NC 27613 | $1,445 | 2 | 1 | 969 | 1.3 mi |
3230 Stream Side Rd, # 730, Raleigh, NC 27613 | $1,445 | 2 | 1 | 969 | 1.3 mi |
3230 Stream Side Rd, # 1016, Raleigh, NC 27613 | $1,580 | 2 | 1 | 969 | 1.3 mi |
3230 Stream Side Rd, # 1036, Raleigh, NC 27613 | $1,285 | 2 | 1 | 969 | 1.3 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