Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.15% first-year return on $52,290 initial cash invested.
-6.15%
Cash On Cash
5.43%
Cap Rate
$1,680
Rent
-$268
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,948
Mortgage P&I
78%
$1,310
Property Taxes
7%
$114
Home Insurance
5%
$87
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2716 Weldon Ter, Durham, NC 27703 | $1,800 | 3 | 1 | 1028 | 0.6 mi |
2727 Weldon Ter, Durham, NC 27703 | $1,650 | 3 | 1 | 1066 | 0.6 mi |
2517 Hart St, Durham, NC 27703 | $1,995 | 3 | 1 | 1000 | 1 mi |
1212 Truman St, Durham, NC 27701 | $1,175 | 3 | 1 | 1004 | 1.5 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