REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

1701 Water St, Greensboro, NC 27405

3 beds • 2 baths • sqft

Email

This property might be a fair Long-Term investment with a projected 3.72% first-year return on $31,290 initial cash invested.

3.72%

Cash On Cash

7.75%

Cap Rate

1.21

DSCR

$1,440

Rent

$97

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$149k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$31,290

Downpayment

20%

$29,800

Closing costs

1%

$1,490

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,440

Total Expenses

$1,343

Mortgage P&I

55%

$793

Property Taxes

9%

$124

Home Insurance

4%

$52

PManagement

10%

$144

CapEx

5%

$72

Vacancy

6%

$86

Maintenance

5%

$72

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis