Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.98% first-year return on $36,750 initial cash invested.
11.98%
Cash On Cash
9.5%
Cap Rate
$1,950
Rent
$367
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$1,583
Mortgage P&I
47%
$921
Property Taxes
5%
$93
Home Insurance
3%
$61
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2105 Highland St, Charlotte, NC 28208 | $3,250 | 3 | 3 | 1726 | 0.9 mi |
3307 Reid Brook Ln, Charlotte, NC 28208 | $1,840 | 3 | 2.5 | 1632 | 1 mi |
3709 Davis Ave, Charlotte, NC 28208 | $1,995 | 3 | 2.5 | 1570 | 0.7 mi |
3731 Bullard St, Charlotte, NC 28208 | $1,825 | 3 | 2.5 | 1506 | 0.2 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