Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.72% first-year return on $58,779 initial cash invested.
-8.72%
Cash On Cash
4.34%
Cap Rate
0.75
DSCR
$1,670
Rent
-$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$2,097
Mortgage P&I
81%
$1,355
Property Taxes
13%
$209
Home Insurance
6%
$98
PManagement
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
704 Piper St, Durham, NC 27704 | $1,445 | 3 | 1 | 1026 | 0.9 mi |
3505 Emily St, Durham, NC 27704 | $1,445 | 3 | 1 | 1026 | 0.9 mi |
2421 Dearborn Dr, Durham, NC 27704 | $1,250 | 3 | 1.5 | 950 | 0.6 mi |
2604 Glendale Ave, Durham, NC 27704 | $1,800 | 3 | 1 | 1088 | 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