Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.12% first-year return on $91,959 initial cash invested.
-16.12%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$1,930
Rent
-$1,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,959
Downpayment
20%
$87,580
Closing costs
1%
$4,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$3,165
Mortgage P&I
112%
$2,157
Property Taxes
18%
$350
Home Insurance
8%
$157
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
808 Spring Garden St, Greensboro, NC 27403 | $1,900 | 4 | 3 | 1722 | 1.2 mi |
703 Longview St, Greensboro, NC 27403 | $2,895 | 4 | 2 | 1715 | 1.1 mi |
906 Portland St, Greensboro, NC 27403 | $1,595 | 4 | 3 | 1205 | 1.2 mi |
1805 Walker Ave, Greensboro, NC 27403 | $1,695 | 4 | 2 | 0.6 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