Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.41% first-year return on $58,779 initial cash invested.
-10.41%
Cash On Cash
4.66%
Cap Rate
$1,770
Rent
-$510
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$2,280
Mortgage P&I
85%
$1,510
Property Taxes
11%
$194
Home Insurance
6%
$98
HOA
1%
$19
PManagement
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5908 Wynmore Rd, Raleigh, NC 27610 | $1,649 | 3 | 3 | 1464 | 0.2 mi |
4105 Laurel Glen Dr, Raleigh, NC 27610 | $1,890 | 3 | 3 | 1508 | 0.2 mi |
3924 Laurel Glen Dr, Raleigh, NC 27610 | $1,850 | 3 | 2.5 | 1440 | 0.3 mi |
6320 Little Drew Ln, Raleigh, NC 27610 | $1,995 | 3 | 3 | 1573 | 0.6 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