Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.93% first-year return on $26,250 initial cash invested.
27.93%
Cash On Cash
13.16%
Cap Rate
$1,980
Rent
$611
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$1,369
Mortgage P&I
33%
$661
Property Taxes
8%
$149
Home Insurance
2%
$44
PManagement
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2403 Trout Stream Dr, Raleigh, NC 27604 | $1,625 | 2 | 2.5 | 1510 | 0.5 mi |
2205 Seneca Dr, Raleigh, NC 27604 | $2,275 | 3 | 3 | 1913 | 0.2 mi |
3325 Lake Woodard Dr, Raleigh, NC 27604 | $2,150 | 3 | 3 | 1765 | 0.2 mi |
4004 Flat Sedge Ln, Raleigh, NC 27604 | $1,875 | 3 | 2.5 | 1877 | 1.1 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