Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.73% first-year return on $32,550 initial cash invested.
1.73%
Cash On Cash
7.03%
Cap Rate
1.14
DSCR
$1,270
Rent
$47
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$1,223
Mortgage P&I
63%
$797
Property Taxes
3%
$41
Home Insurance
4%
$54
PManagement
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1607 Eastwood Ave, Greensboro, NC 27401 | $1,325 | 3 | 1 | 950 | 0.3 mi |
2113 Edmond Dr, Greensboro, NC 27401 | $1,295 | 3 | 1 | 950 | 0.3 mi |
1615 Eastwood Ave, Greensboro, NC 27401 | $1,345 | 3 | 1 | 948 | 0.3 mi |
1702 Eastwood Ave, Greensboro, NC 27401 | $1,550 | 3 | 1 | 939 | 0.3 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