Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.56% first-year return on $31,500 initial cash invested.
5.56%
Cash On Cash
7.66%
Cap Rate
1.29
DSCR
$1,380
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$1,234
Mortgage P&I
54%
$742
Property Taxes
6%
$81
Home Insurance
4%
$52
PManagement
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
807 Douglas St, Greensboro, NC 27406 | $1,200 | 3 | 1 | 1272 | 0.9 mi |
1603 Hannaford Rd, Greensboro, NC 27401 | $1,405 | 3 | 1.5 | 1314 | 0.2 mi |
2011 E Florida St, Greensboro, NC 27401 | $1,195 | 3 | 1 | 1056 | 0.4 mi |
102 Erwin St, Greensboro, NC 27406 | $1,595 | 3 | 1 | 1150 | 1.5 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