REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1819 Gatewood Ave, Greensboro, NC 27405
$129,000 • 2 beds • 1 baths • 607 sqft

This property might be a fair Long-Term investment with a projected 0.22% first-year return on $27,090 initial cash invested.

Cash On Cash
0.22%
Cap Rate
6.49%
Rent
$1,003
Cashflow
$5
Rent Confidence:  High
Annual
$12,036
Median
$1,000
Avg
$1,015
Samples
25
Financing
Purchase Price  $129k
Downpayment  20.0%
Interest Rate  6.4%
Mortgage Duration  30yr.
Cash To Invest
Total  $27,090
Downpayment  $25,800
Closing costs  $1,290
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,003
Total Expenses  $998
Mortgage P&I  $643
Property Taxes  $50
Home Insurance  $45
PManagement  10% $100
CapEx  5% $50
Vacancy  6% $60
Maintenance  5% $50
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11821 Gatewood Ave$1135216270 mi
21825 Gatewood Ave$950215670 mi
31323 Mayfair Ave$925215670.2 mi
41404 Mayfair Ave$995215670.3 mi
51211 Gatewood Ave$750216400.8 mi
61408 Woodmere Dr$1050216671.4 mi
71305 Elmer St$900217200.8 mi
81231 Elmer St$1200217200.9 mi
91808 Ryan St$875217200.9 mi
101231 E Lindsay St$850217500.4 mi
111621 Ball St, Apt D$1200217500.5 mi
121621 Ball St, Apt F$1200217500.5 mi
131100 Hickory Ave$1035217201 mi
141316 Mayfair Ave$1100210.2 mi
151325 Mayfair Ave$1100210.2 mi
161606 Summit Ave Apt B$995218000.3 mi
171419 Mayfair Ave$975210.3 mi
181421 Bogart St, Unit B$1000210.5 mi
191602 Textile Dr$1095210.5 mi
201618 Summit Ave$850210.5 mi
211611 Textile Dr$1000210.5 mi
221222 E Lindsay St$1225210.5 mi
231705 Textile Dr$1085210.6 mi
241314 Joyce St$995210.7 mi
251600 Tucker St, Apt D$895210.7 mi