REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

1446 Maplewood Dr, Durham, NC 27704

3 beds • 1 baths • 1572 sqft

Email

This property looks like a bad Long-Term investment with a projected -4.85% first-year return on $52,500 initial cash invested.

-4.85%

Cash On Cash

5.58%

Cap Rate

0.9

DSCR

$1,800

Rent

-$212

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

$1,800

Total Expenses

$2,012

Mortgage P&I

71%

$1,284

Property Taxes

10%

$172

Home Insurance

5%

$88

PManagement

10%

$180

CapEx

5%

$90

Vacancy

6%

$108

Maintenance

5%

$90

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

821 Belvin Ave, Durham, NC 27704

$1,595

3

1

1300

1 mi

835 Berwyn Ave, Durham, NC 27704

$1,595

3

2

1525

0.8 mi

2036 Feather Rock Dr, Durham, NC 27704

$1,995

3

2

1582

1.3 mi

3819 Weyburn Rd, Durham, NC 27704

$1,800

3

2

1550

1.5 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis