Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.45% first-year return on $49,350 initial cash invested.
-3.45%
Cash On Cash
5.49%
Cap Rate
0.95
DSCR
$1,640
Rent
-$142
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
$1,640
Total Expenses
$1,782
Mortgage P&I
69%
$1,136
Property Taxes
8%
$125
Home Insurance
5%
$82
HOA
1%
$13
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 |
|---|---|---|---|---|---|
4626 Palm Breeze Ln, Charlotte, NC 28208 | $1,500 | 3 | 2 | 1016 | 0.1 mi |
4605 Palm Breeze Ln, Charlotte, NC 28208 | $1,595 | 3 | 2 | 1002 | 0.1 mi |
5503 Windy Valley Dr, Charlotte, NC 28208 | $1,625 | 3 | 2 | 1002 | 0.1 mi |
734 Mistral Way, Charlotte, NC 28208 | $1,499 | 3 | 2 | 1032 | 0.2 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