Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.98% first-year return on $28,329 initial cash invested.
8.98%
Cash On Cash
8.97%
Cap Rate
$1,470
Rent
$212
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,258
Mortgage P&I
49%
$722
Property Taxes
7%
$106
Home Insurance
3%
$47
PManagement
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1316 Elmer St, Greensboro, NC 27405 | $1,450 | 3 | 2 | 1020 | 0.7 mi |
2023 Textile Dr, Greensboro, NC 27405 | $1,200 | 3 | 2 | 1044 | 0.8 mi |
306 Marshall St, Greensboro, NC 27401 | $1,495 | 3 | 2 | 1075 | 1.2 mi |
2216 Textile Dr, Greensboro, NC 27405 | $1,345 | 3 | 2 | 1107 | 1.1 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