Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.26% first-year return on $49,350 initial cash invested.
2.26%
Cash On Cash
6.77%
Cap Rate
1.17
DSCR
$1,940
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$1,847
Mortgage P&I
59%
$1,136
Property Taxes
6%
$125
Home Insurance
4%
$82
PManagement
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7002 Brighton Brook Dr, Charlotte, NC 28212 | $2,065 | 3 | 2 | 1554 | 0.6 mi |
2601 Dion Ave, Charlotte, NC 28212 | $1,795 | 3 | 2 | 1493 | 0.3 mi |
7317 Rockwood Forest Ln, Charlotte, NC 28212 | $2,030 | 3 | 2 | 1632 | 0.5 mi |
6813 Elm Forest Dr, Charlotte, NC 28212 | $2,595 | 3 | 2 | 1444 | 0 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