Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 61.99% first-year return on $11,886 initial cash invested.
61.99%
Cash On Cash
20.33%
Cap Rate
3.4
DSCR
$1,260
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$56,600
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,886
Downpayment
20%
$11,320
Closing costs
1%
$566
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,260
Total Expenses
$646
Mortgage P&I
22%
$282
Property Taxes
1%
$16
Home Insurance
2%
$20
PManagement
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2006 Armhurst Rd, Greensboro, NC 27405 | $1,200 | 3 | 1 | 1014 | 0.7 mi |
1701 Phillips Ave, Greensboro, NC 27405 | $1,300 | 3 | 1 | 988 | 0.4 mi |
1410 Maple St, Greensboro, NC 27405 | $1,200 | 3 | 1 | 1015 | 0.9 mi |
2202 Jolson Ct, Greensboro, NC 27405 | $1,365 | 3 | 1 | 1053 | 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