REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1400 Randolph Ave, Greensboro, NC 27406
$149,900 • 2 beds • 1 baths • 804 sqft

This property looks like a bad Long-Term investment with a projected -7.78% first-year return on $31,479 initial cash invested.

Cash On Cash
-7.78%
Cap Rate
5.14%
Rent
$952
Cashflow
-$204
Rent Confidence:  High
Annual
$11,424
Median
$895
Avg
$953
Samples
25
Financing
Purchase Price  $150k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $31,479
Downpayment  $29,980
Closing costs  $1,499
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $952
Total Expenses  $1,156
Mortgage P&I  $798
Property Taxes  $58
Home Insurance  $52
PManagement  $95
CapEx  $48
Vacancy  $57
Maintenance  $48
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1800 Dale St$850218100.3 mi
2315 E Florida St$750218000.4 mi
31216 Pearson St$950218160.5 mi
41511 Bellevue St$1095218370.3 mi
5607 Glover St$795217680.3 mi
62019 Anthony Ct$800218001.1 mi
71508 Randolph Ave$950217440.2 mi
82101 Finley St$895217841.1 mi
9909 Tuscaloosa St$1100218400.9 mi
10210 Craig St$850217801.1 mi
11819 Broad Ave$1265218610.8 mi
12800 Arlington St$850217500.9 mi
13800 Arlington St, Apt B$1200217500.9 mi
14401 Andrew St$950219000.3 mi
151117 Bellevue / 401 Andrew St, Unit B$950219000.4 mi
16841 Broad Ave$1175218640.9 mi
171311 S Pearson St$1095217200.4 mi
181800 Randolph Ave$1045218960.5 mi
19907 Reid St$850217541.1 mi
201518 Sloan St$895218162.1 mi
21800 Rockett St$995217801.9 mi
221515 Sloan St$895218162.1 mi
231519 Sloan St$895218162.1 mi
24303 W Terrell St$850217441.2 mi
25857 Bellevue St, Apt A$875217200.8 mi