Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.59% first-year return on $36,729 initial cash invested.
-3.59%
Cash On Cash
5.72%
Cap Rate
0.95
DSCR
$1,250
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$1,360
Mortgage P&I
70%
$881
Property Taxes
8%
$94
Home Insurance
5%
$61
PManagement
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1321 Kirkman St, Greensboro, NC 27406 | $1,250 | 2 | 2 | 1239 | 0.9 mi |
1617 Oak St, Greensboro, NC 27403 | $2,000 | 2 | 2 | 1000 | 0.2 mi |
1202 W Meadowview Rd, Unit B, Greensboro, NC 27406 | $1,400 | 2 | 2 | 936 | 0.9 mi |
1104 Mccormick St, Greensboro, NC 27403 | $1,250 | 2 | 2 | 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