Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.89% first-year return on $37,779 initial cash invested.
-2.89%
Cash On Cash
5.66%
Cap Rate
0.97
DSCR
$1,330
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,330
Total Expenses
$1,421
Mortgage P&I
66%
$874
Property Taxes
10%
$139
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1506 Glenwood Ave, Greensboro, NC 27403 | $1,295 | 3 | 1 | 1077 | 0.5 mi |
1608 W Florida St, Greensboro, NC 27403 | $1,250 | 3 | 1 | 1024 | 0.1 mi |
810 Dillard St, Greensboro, NC 27403 | $1,150 | 3 | 1 | 1100 | 1 mi |
2003 Urban Dr, Greensboro, NC 27403 | $1,450 | 3 | 1 | 1107 | 1.1 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