Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.13% first-year return on $24,150 initial cash invested.
11.13%
Cash On Cash
9.08%
Cap Rate
1.49
DSCR
$1,250
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
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
$1,250
Total Expenses
$1,026
Mortgage P&I
47%
$584
Property Taxes
6%
$78
Home Insurance
3%
$40
PManagement
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1929 Taylor St, Greensboro, NC 27405 | $1,385 | 3 | 1 | 1200 | 0.1 mi |
1618 Upland Dr, Greensboro, NC 27405 | $1,250 | 3 | 1 | 1200 | 1 mi |
829 Holt Ave, Greensboro, NC 27405 | $1,350 | 3 | 1 | 1146 | 0.4 mi |
4204 Kildare Dr, Greensboro, NC 27405 | $1,025 | 3 | 1 | 1200 | 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