REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1110 Neal St, Greensboro, NC 27403
$140,000 • 2 beds • 1 baths • 775 sqft

This property looks like a bad Long-Term investment with a projected -3.14% first-year return on $29,400 initial cash invested.

Cash On Cash
-3.14%
Cap Rate
6.18%
Rent
$1,068
Cashflow
-$77
Rent Confidence:  High
Annual
$12,816
Median
$1,025
Avg
$1,067
Samples
25
Financing
Purchase Price  $140k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $29,400
Downpayment  $28,000
Closing costs  $1,400
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,068
Total Expenses  $1,145
Mortgage P&I  $745
Property Taxes  $74
Home Insurance  $49
PManagement  $107
CapEx  $53
Vacancy  $64
Maintenance  $53
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1800 Rockett St$995217800.9 mi
2819 Dana Pl, Apt A$1195217801.2 mi
3819 Dana Pl, Apt C$995217801.2 mi
4815 Dana Pl, Apt A$1095217801.2 mi
5815 Dana Pl, Apt C$1195217801.2 mi
6815 Dana Pl$1195217801.2 mi
7815 Dana Pl, Apt F$995217801.2 mi
81813 Walker Ave Apt A$975217751.4 mi
91527 Mccormick St$1200217200.7 mi
101504 Mccormick St$1095217000.5 mi
111814 Mccormick St$1025217281.4 mi
121616 Elwood Ave$925216840.6 mi
131818 Walker Ave$1695218251.5 mi
141609 Trogdon St$950218960.4 mi
151820E Willomore St$1025218501.4 mi
161827F Willomore St$1025218501.4 mi
171827A Willomore St$995218501.4 mi
181820F Willomore St$1025218501.4 mi
191514 Marion St$1025219160.3 mi
201827D Willomore St$1075218501.4 mi
211820J Willomore St$995218501.4 mi
221820D Willomore St$1025218501.4 mi
231820K Willomore St$945218501.4 mi
241820 Mccormick St, Apt E$1025218501.4 mi
251820H Willomore St$995218501.4 mi