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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
1240 Woodbriar Ave, Greensboro, NC 27405
$179,900 • 3 beds • 3 baths • 1092 sqft

This property looks like a bad Long-Term investment with a projected -0.32% first-year return on $37,779 initial cash invested.

Cash On Cash
-0.32%
Cap Rate
6.76%
Rent
$1,510
Cashflow
-$10
Rent Confidence:  High
Annual
$18,120
Median
$1,495
Avg
$1,509
Samples
25
Financing
Purchase Price  $180k
Downpayment  20.0%
Interest Rate  6.9%
Mortgage Duration  30yr.
Cash To Invest
Total  $37,779
Downpayment  20% $35,980
Closing costs  1% $1,799
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,510
Total Expenses  $1,520
Mortgage P&I  63% $948
Property Taxes  8% $115
Home Insurance  4% $63
PManagement  10% $151
CapEx  5% $76
Vacancy  6% $91
Maintenance  5% $76
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12216 Textile Dr, Greensboro, NC 27405$13453211070.5 mi
24 Nealtown Way, Greensboro, NC 27405$14953210620.9 mi
32201 Blair Khazan Dr, Greensboro, NC 27405$14703210851.3 mi
41105 Elwell Ave, Greensboro, NC 27405$19503211650.4 mi
52023 Textile Dr, Greensboro, NC 27405$12003210440.7 mi
62503 David Richmond Ct, Greensboro, NC 27405$19503210701.3 mi
72304 Blair Khazan Dr, Greensboro, NC 27405$14953210581.3 mi
84015 Mountainridge Dr, Greensboro, NC 27401$14903211071.6 mi
911 Quad Oak Dr, Greensboro, NC 27405$14753211680.9 mi
101316 Elmer St, Greensboro, NC 27405$14503210200.9 mi
11106 Penn Pl, Greensboro, NC 27405$13503211521.1 mi
126 Quad Oak Dr, Greensboro, NC 27405$13003210080.9 mi
13306 Marshall St, Greensboro, NC 27401$14953210751.8 mi
141610 Kay St, Greensboro, NC 27405$1700331.4 mi
151405 Wayside Dr, Greensboro, NC 27405$17003212430.4 mi
163914 Mountainridge Dr, Greensboro, NC 27401$149932.512741.6 mi
174304 Belfield Dr, Greensboro, NC 27405$18503212500.5 mi
18300 Gant St, Greensboro, NC 27401$15253210492 mi
192111 Joseph Mcneil Ave, Greensboro, NC 27405$14953212001.4 mi
20610 Franklin Blvd, Greensboro, NC 27401$12003211641.9 mi
213909 Peterson Ave, Greensboro, NC 27405$12253212900.5 mi
224302 Belfield Dr, Greensboro, NC 27405$16703213000.5 mi
231529 Summit Ave, Greensboro, NC 27405$155031.511121.3 mi
241209 Gordon St, Greensboro, NC 27405$13003212121.7 mi
251801 Enoch Ln, Greensboro, NC 27405$155031.511281.3 mi

Projections