Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.11% first-year return on $35,679 initial cash invested.
-8.11%
Cash On Cash
5.06%
Cap Rate
$1,070
Rent
-$241
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,070
Total Expenses
$1,311
Mortgage P&I
84%
$903
Property Taxes
6%
$69
Home Insurance
6%
$60
PManagement
10%
$107
CapEx
5%
$54
Vacancy
6%
$64
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1012 Mccormick St, Greensboro, NC 27403 | $1,025 | 2 | 1 | 800 | 0.1 mi |
1405 Grove St, Greensboro, NC 27403 | $1,200 | 2 | 1 | 800 | 0.2 mi |
1527 Mccormick St, Greensboro, NC 27403 | $1,225 | 2 | 1 | 720 | 0.4 mi |
912 Union St, Apt B, Greensboro, NC 27403 | $1,050 | 2 | 1 | 727 | 0.6 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