Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.78% first-year return on $23,184 initial cash invested.
12.78%
Cash On Cash
9.3%
Cap Rate
1.56
DSCR
$1,250
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,184
Downpayment
20%
$22,080
Closing costs
1%
$1,104
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$1,003
Mortgage P&I
44%
$547
Property Taxes
7%
$93
Home Insurance
3%
$39
PManagement
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1301 Fairview St, Greensboro, NC 27405 | $1,295 | 3 | 1 | 900 | 0 mi |
1307 Vine St, Greensboro, NC 27405 | $1,200 | 3 | 1 | 915 | 0.1 mi |
1405 Vine St, Greensboro, NC 27405 | $1,250 | 3 | 1 | 900 | 0.1 mi |
1405 Cypress St, Greensboro, NC 27405 | $1,100 | 3 | 1 | 900 | 0.3 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