REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
12 Preyer Ct, Greensboro, NC 27405
$199,500 • 3 beds • 2 baths • 1030 sqft

This property looks like a bad Long-Term investment with a projected -3.61% first-year return on $41,895 initial cash invested.

Cash On Cash
-3.61%
Cap Rate
6.06%
Rent
$1,620
Cashflow
-$126
Rent Confidence:  High
Annual
$19,440
Median
$1,595
Avg
$1,615
Samples
25
Financing
Purchase Price  $200k
Downpayment  20.0%
Interest Rate  6.9%
Mortgage Duration  30yr.
Cash To Invest
Total  $41,895
Downpayment  20% $39,900
Closing costs  1% $1,995
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,620
Total Expenses  $1,746
Mortgage P&I  65% $1,052
Property Taxes  13% $203
Home Insurance  4% $70
PManagement  10% $162
CapEx  5% $81
Vacancy  6% $97
Maintenance  5% $81
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13620 Martin Ave, Greensboro, NC 27405$15953210400.4 mi
212 Preyer Ct, Greensboro, NC 27405$145531.510300 mi
34723 Rudd Rd, Greensboro, NC 27405$17953211040.7 mi
42304 Blair Khazan Dr, Greensboro, NC 27405$14953210581.4 mi
52503 David Richmond Ct, Greensboro, NC 27405$19503210701.3 mi
62001 Gresham Dr, Greensboro, NC 27405$17953211400.6 mi
72001 Gresham Ct, Greensboro, NC 27405$17953211400.6 mi
84422 Voss Ave, Greensboro, NC 27405$154531.510080.2 mi
92201 Blair Khazan Dr, Greensboro, NC 27405$14703210851.3 mi
103020 Quail Oaks Dr, Greensboro, NC 27405$15953211121.1 mi
111807 Cody Ave, Greensboro, NC 27405$15003212000.2 mi
124536 Holland Rd, Greensboro, NC 27405$14253211920.4 mi
133518 Mizell Rd, Greensboro, NC 27405$15003211001.5 mi
141915 Sheldon Rd, Greensboro, NC 27405$16653211720.8 mi
154008 Cocklereece Dr, Greensboro, NC 27405$17453212200.6 mi
16205 Hurston Way, Greensboro, NC 27405$16953211921.1 mi
173908 Woodberry Lake Dr, Greensboro, NC 27455$145031.510441.5 mi
182111 Joseph Mcneil Ave, Greensboro, NC 27405$14953212001.2 mi
194406 Southern Webbing Mill Rd, # 1, Greensboro, NC 27405$13953110100.2 mi
201919 Sheldon Rd, Greensboro, NC 27405$17503212610.8 mi
212820 Leo Dr, Greensboro, NC 27405$15953212281.3 mi
22515 Denny Rd, Greensboro, NC 27405$16303212181.4 mi
23509 Denny Rd, Greensboro, NC 27405$15953212481.4 mi
241803 Allyson Ave, Greensboro, NC 27405$1700320.3 mi
253816 Clay St, Greensboro, NC 27405$17503213520.5 mi

Projections