Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.51% first-year return on $35,700 initial cash invested.
1.51%
Cash On Cash
7.25%
Cap Rate
$1,440
Rent
$45
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,395
Mortgage P&I
63%
$910
Property Taxes
4%
$51
Home Insurance
4%
$60
PManagement
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2346 Floyd St, Greensboro, NC 27406 | $1,650 | 3 | 2 | 1080 | 0.9 mi |
931 Lexington Ave, Greensboro, NC 27403 | $1,495 | 3 | 2 | 1061 | 1.3 mi |
1211 Arlington St, Greensboro, NC 27406 | $1,250 | 3 | 2 | 1000 | 0.8 mi |
2348 Floyd St, Greensboro, NC 27406 | $1,670 | 3 | 2 | 1135 | 0.9 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