Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.97% first-year return on $27,279 initial cash invested.
11.97%
Cash On Cash
9.33%
Cap Rate
1.51
DSCR
$1,420
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$1,148
Mortgage P&I
47%
$667
Property Taxes
5%
$66
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1724 Hertford St, Greensboro, NC 27403 | $1,740 | 3 | 2 | 1157 | 0.6 mi |
1803 Trogdon St, Greensboro, NC 27403 | $1,275 | 3 | 2 | 1172 | 0.6 mi |
1406 Cliffwood Dr, Greensboro, NC 27406 | $1,595 | 3 | 2 | 1156 | 0.9 mi |
710 Savannah St, Greensboro, NC 27406 | $1,425 | 3 | 2 | 1120 | 0.5 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