Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.29% first-year return on $40,929 initial cash invested.
-0.29%
Cash On Cash
6.92%
Cap Rate
$1,640
Rent
-$10
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$1,650
Mortgage P&I
64%
$1,052
Property Taxes
6%
$104
Home Insurance
4%
$68
PManagement
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4717 Monmouth Dr, Charlotte, NC 28269 | $1,400 | 3 | 1 | 1000 | 0.5 mi |
3112 Cedarhurst Dr, Charlotte, NC 28269 | $1,450 | 3 | 1 | 1000 | 0.5 mi |
3517 Cypress Pond Dr, Charlotte, NC 28269 | $1,540 | 3 | 1 | 1050 | 0.3 mi |
4412 Valeview Ln, Charlotte, NC 28269 | $1,455 | 3 | 1 | 1080 | 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