Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.05% first-year return on $27,090 initial cash invested.
5.05%
Cash On Cash
7.77%
Cap Rate
$1,190
Rent
$114
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,190
Total Expenses
$1,076
Mortgage P&I
56%
$661
Property Taxes
5%
$60
Home Insurance
4%
$45
PManagement
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
124 Robbins St, Greensboro, NC 27406 | $900 | 3 | 1 | 810 | 0.9 mi |
1400 Bellevue St, Greensboro, NC 27406 | $997 | 3 | 1 | 945 | 0.1 mi |
127 Lawrence St, Greensboro, NC 27406 | $1,350 | 3 | 1 | 900 | 0.8 mi |
1219 Randolph Ave, Greensboro, NC 27406 | $1,200 | 3 | 1 | 980 | 0.1 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