Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.61% first-year return on $166k initial cash invested.
-22.61%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,310
Rent
-$3,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$158k
Closing costs
1%
$7,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$5,436
Mortgage P&I
168%
$3,876
Property Taxes
26%
$598
Home Insurance
12%
$285
HOA
3%
$75
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9201 Fawn Lake Dr, Raleigh, NC 27617 | $3,250 | 3 | 2.5 | 2950 | 0.4 mi |
9217 Fawn Lake Dr, Raleigh, NC 27617 | $3,500 | 3 | 2.5 | 2845 | 0.4 mi |
10163 Mizner Ln, # Rem, Raleigh, NC 27617 | $2,390 | 3 | 3 | 2043 | 0.5 mi |
10411 Rosegate Ct, Unit 202, Raleigh, NC 27617 | $1,995 | 3 | 2 | 1675 | 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