REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
1925 Perkins St, Greensboro, NC 27401
$125,000 • 2 beds • 1 baths • 696 sqft

This property looks like a bad Long-Term investment with a projected -2.61% first-year return on $26,250 initial cash invested.

Cash On Cash
-2.61%
Cap Rate
5.99%
Rent
$915
Cashflow
-$57
Rent Confidence:  High
Annual
$10,980
Median
$895
Avg
$914
Samples
25
Financing
Purchase Price  $125k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $26,250
Downpayment  20% $25,000
Closing costs  1% $1,250
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $915
Total Expenses  $972
Mortgage P&I  69% $635
Property Taxes  6% $54
Home Insurance  5% $44
PManagement  10% $92
CapEx  5% $46
Vacancy  6% $55
Maintenance  5% $46
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12001 Spencer St, Apt D$1200217200.5 mi
2Apache St, Unit 2209H$995217100.8 mi
3Avalon Rd, Unit 307J$950217100.9 mi
42118 Everitt St, Apt D$825217200.8 mi
52118 Everitt St, Apt H$825217200.8 mi
62118 Everitt St, Apt G$825217200.8 mi
72118 Everitt St, Apt F$825217200.8 mi
8314 S English St, Apt D$795217500.6 mi
91017 Arbor Dr$1095216601.4 mi
10611 Watson St$900217281.5 mi
11613 Watson St$900217281.5 mi
12311 Lowdermilk St$975217202.1 mi
132000 Byrd St$1095218000.7 mi
14523 Martin St$850217501.6 mi
151519 Sloan St$895218160.5 mi
161515 Sloan St$895218160.5 mi
171518 Sloan St$875218160.5 mi
18413 N Dudley St$1200217681.4 mi
19900 Lowdermilk St, Apt J$795217501.7 mi
20900 Lowdermilk St, Apt H$775217501.7 mi
21822 Avalon Rd$1100218000.9 mi
22201 Lowdermilk St, Apt A$850217352.1 mi
23201 Lowdermilk St$650217352.1 mi
243601 Busic Ave Apt A$795217501.9 mi
251413 Ardmore Dr$975217601.8 mi

Projections