Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.19% first-year return on $60,690 initial cash invested.
-13.19%
Cash On Cash
4.04%
Cap Rate
$1,600
Rent
-$667
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$2,267
Mortgage P&I
97%
$1,559
Property Taxes
12%
$191
Home Insurance
6%
$101
PManagement
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
620 Grantland Dr, Raleigh, NC 27610 | $1,850 | 3 | 1 | 1000 | 0.2 mi |
513 Lansing St, Raleigh, NC 27610 | $1,400 | 3 | 1 | 1012 | 0.2 mi |
1840 Martin Luther King Jr Blvd, Raleigh, NC 27610 | $1,600 | 3 | 1 | 975 | 0.1 mi |
1840 Martin Luther King Blvd, Raleigh, NC 27610 | $1,600 | 3 | 1 | 975 | 0.1 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