Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.57% first-year return on $61,950 initial cash invested.
-9.57%
Cash On Cash
4.52%
Cap Rate
0.73
DSCR
$1,820
Rent
-$494
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$2,314
Mortgage P&I
83%
$1,515
Property Taxes
11%
$204
Home Insurance
6%
$103
HOA
1%
$19
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2909 Tuckland Dr, Raleigh, NC 27610 | $1,830 | 3 | 2 | 1380 | 0 mi |
2933 Trassacks Dr, Raleigh, NC 27610 | $1,925 | 3 | 2 | 1389 | 0.4 mi |
2811 Erinridge Rd, Raleigh, NC 27610 | $1,900 | 3 | 2 | 1483 | 0.7 mi |
2633 Quarry Ridge Ln, Raleigh, NC 27610 | $1,815 | 3 | 2.5 | 1464 | 0.8 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