Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.26% first-year return on $31,500 initial cash invested.
9.26%
Cash On Cash
8.73%
Cap Rate
1.42
DSCR
$1,570
Rent
$243
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,327
Mortgage P&I
49%
$770
Property Taxes
6%
$98
Home Insurance
3%
$52
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7 Diamond Ct, Durham, NC 27703 | $1,350 | 2 | 2 | 966 | 2.1 mi |
2538 Ross Rd, Durham, NC 27703 | $1,575 | 2 | 1 | 1077 | 2 mi |
3014 Ruth St, Durham, NC 27704 | $1,495 | 2 | 2 | 2.1 mi | |
322 Junction Rd, Apt 18D, Durham, NC 27703 | $1,400 | 2 | 1 | 960 | 1.9 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