Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.05% first-year return on $38,829 initial cash invested.
-4.05%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$1,280
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,411
Mortgage P&I
72%
$923
Property Taxes
7%
$90
Home Insurance
5%
$65
PManagement
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1607 Eastwood Ave, Greensboro, NC 27401 | $1,325 | 3 | 1 | 950 | 0.5 mi |
1615 Eastwood Ave, Greensboro, NC 27401 | $1,300 | 3 | 1 | 948 | 0.5 mi |
1505 Julian St, Greensboro, NC 27406 | $1,250 | 3 | 1 | 925 | 0.4 mi |
2115 Wythe St, Greensboro, NC 27401 | $1,350 | 3 | 1 | 920 | 0.5 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