Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.83% first-year return on $60,900 initial cash invested.
-4.83%
Cash On Cash
4.96%
Cap Rate
0.89
DSCR
$1,890
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$2,135
Mortgage P&I
71%
$1,349
Property Taxes
9%
$164
Home Insurance
5%
$102
HOA
2%
$30
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9105 Eaker Ct, Charlotte, NC 28215 | $1,975 | 3 | 2.5 | 1472 | 0.2 mi |
8548 Langley Mill Ct, Charlotte, NC 28215 | $1,815 | 3 | 2.5 | 1481 | 0.2 mi |
10433 Battle Ct, Charlotte, NC 28215 | $1,745 | 3 | 2.5 | 1400 | 0 mi |
10317 Brawley Ln, Charlotte, NC 28215 | $1,980 | 3 | 2.5 | 1587 | 0.1 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