Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.29% first-year return on $46,200 initial cash invested.
-4.29%
Cash On Cash
5.88%
Cap Rate
0.93
DSCR
$1,610
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,775
Mortgage P&I
72%
$1,163
Property Taxes
7%
$117
Home Insurance
5%
$77
PManagement
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9311 Old Moores Chapel Rd, Charlotte, NC 28214 | $1,300 | 2 | 1 | 875 | 0.1 mi |
207 Atkinson Dr, Charlotte, NC 28214 | $1,300 | 2 | 1 | 1000 | 0.8 mi |
8325 Mt Holly Rd, Charlotte, NC 28214 | $1,300 | 2 | 1 | 0.9 mi | |
10317 Hugue Way, Charlotte, NC 28214 | $1,640 | 2 | 2 | 1457 | 0.8 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