Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.89% first-year return on $31,500 initial cash invested.
-3.89%
Cash On Cash
5.93%
Cap Rate
0.94
DSCR
$1,090
Rent
-$102
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,090
Total Expenses
$1,192
Mortgage P&I
72%
$789
Property Taxes
6%
$69
Home Insurance
5%
$52
PManagement
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1504 Barto Pl, Greensboro, NC 27405 | $1,207 | 2 | 1 | 768 | 0.4 mi |
715 Mcpherson St, Greensboro, NC 27405 | $1,000 | 2 | 1 | 750 | 0.6 mi |
1621 Ball St, Apt D, Greensboro, NC 27405 | $1,200 | 2 | 1 | 750 | 1.1 mi |
1621 Ball St, Apt F, Greensboro, NC 27405 | $1,200 | 2 | 1 | 750 | 1.1 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