Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.23% first-year return on $21,000 initial cash invested.
24.23%
Cash On Cash
12.11%
Cap Rate
$1,460
Rent
$424
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,036
Mortgage P&I
35%
$512
Property Taxes
7%
$109
Home Insurance
2%
$35
PManagement
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1406 Cliffwood Dr, Greensboro, NC 27406 | $1,595 | 3 | 2 | 1156 | 0.3 mi |
2348 Floyd St, Greensboro, NC 27406 | $1,670 | 3 | 2 | 1135 | 0.6 mi |
2306 Atlanta St, Greensboro, NC 27406 | $1,450 | 3 | 2 | 1146 | 0.8 mi |
2017 Rath St, Greensboro, NC 27406 | $1,400 | 3 | 2 | 1200 | 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