Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.41% first-year return on $30,450 initial cash invested.
12.41%
Cash On Cash
9.78%
Cap Rate
1.51
DSCR
$1,720
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,405
Mortgage P&I
45%
$781
Property Taxes
7%
$126
Home Insurance
3%
$51
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
307 Oferrell St, Greensboro, NC 27405 | $1,775 | 4 | 2 | 1392 | 1 mi |
1707 Lynn Rd, Greensboro, NC 27405 | $1,645 | 4 | 2 | 1198 | 0.3 mi |
1004 Woodnell St, Greensboro, NC 27405 | $1,650 | 4 | 2 | 1150 | 0.5 mi |
3817 Central Ave, Greensboro, NC 27401 | $1,600 | 4 | 2 | 1200 | 1.6 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