Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.97% first-year return on $35,700 initial cash invested.
0.97%
Cash On Cash
7.21%
Cap Rate
$1,530
Rent
$29
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
$1,530
Total Expenses
$1,501
Mortgage P&I
60%
$916
Property Taxes
8%
$128
Home Insurance
4%
$60
PManagement
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
509 Denny Rd, Greensboro, NC 27405 | $1,595 | 3 | 2 | 1248 | 0.7 mi |
1209 Gordon St, Greensboro, NC 27405 | $1,300 | 3 | 2 | 1212 | 1 mi |
1209 Gordon St, Unit Copy, Greensboro, NC 27405 | $1,300 | 3 | 2 | 1212 | 1 mi |
1811 Cody Ave, Greensboro, NC 27405 | $1,500 | 3 | 2 | 1200 | 1.3 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