REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
1000 Hackett St, Greensboro, NC 27401
$115,000 • 2 beds • 1 baths • 744 sqft

This property might be a fair Long-Term investment with a projected 0.8% first-year return on $24,150 initial cash invested.

Cash On Cash
0.8%
Cap Rate
6.75%
Rent
$931
Cashflow
$16
Rent Confidence:  High
Annual
$11,172
Median
$895
Avg
$931
Samples
25
Financing
Purchase Price  $115k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $24,150
Downpayment  20% $23,000
Closing costs  1% $1,150
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $931
Total Expenses  $915
Mortgage P&I  63% $584
Property Taxes  5% $48
Home Insurance  4% $40
PManagement  10% $93
CapEx  5% $47
Vacancy  6% $56
Maintenance  5% $47
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12118 Everitt St, Apt G$825217200.6 mi
22118 Everitt St, Apt H$825217200.6 mi
32118 Everitt St, Apt F$825217200.7 mi
42118 Everitt St, Apt D$825217200.7 mi
52001 Spencer St, Apt D$1200217200.8 mi
6314 S English St, Apt D$795217501.2 mi
71413 Ardmore Dr$975217601.2 mi
8523 Martin St$850217501.5 mi
9611 Watson St$900217281.3 mi
10613 Watson St$900217281.3 mi
111518 Sloan St$895218160.4 mi
12501 Broad Ave, # 1$995217501.7 mi
13501 Broad Ave$995217501.7 mi
141519 Sloan St$895218160.4 mi
151515 Sloan St$895218160.4 mi
16Avalon Rd, Unit 307J$950217101.3 mi
171309 S Pearson St$1095217201.6 mi
18822 Avalon Rd$1100218001 mi
191508 Randolph Ave$950217442.1 mi
201311 S Pearson St$1095217201.6 mi
21800 Arlington St$850217502.1 mi
22857 Bellevue St, Apt A$875217201.8 mi
23900 Lowdermilk St, Apt J$795217502.2 mi
24900 Lowdermilk St, Apt H$775217502.2 mi
25413 N Dudley St$1200217681.9 mi

Projections