Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.83% first-year return on $50,400 initial cash invested.
-2.83%
Cash On Cash
6.16%
Cap Rate
$1,790
Rent
-$119
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,909
Mortgage P&I
71%
$1,262
Property Taxes
5%
$97
Home Insurance
5%
$84
PManagement
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1009 Taylor St, Durham, NC 27701 | $1,595 | 3 | 1 | 1100 | 0.3 mi |
1013 Lowry Ave, Durham, NC 27701 | $1,495 | 3 | 1 | 1030 | 0.2 mi |
1809 E Main St, Durham, NC 27703 | $1,800 | 3 | 1 | 1200 | 0.7 mi |
313 Raynor St, Durham, NC 27703 | $1,600 | 3 | 1 | 1268 | 0.8 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