Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.82% first-year return on $52,500 initial cash invested.
-7.82%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$1,600
Rent
-$342
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$1,942
Mortgage P&I
80%
$1,284
Property Taxes
10%
$154
Home Insurance
6%
$88
PManagement
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1211 Wall St, Durham, NC 27701 | $1,750 | 2 | 1 | 936 | 0 mi |
217 Hood St, # 27701-1, Durham, NC 27701 | $1,800 | 2 | 1 | 900 | 0.5 mi |
511 N Hyde Park Ave, Durham, NC 27703 | $1,825 | 2 | 1.5 | 1000 | 0.2 mi |
721 Liberty St, Apt C, Durham, NC 27701 | $1,295 | 2 | 1 | 800 | 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