Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.73% first-year return on $38,829 initial cash invested.
-1.73%
Cash On Cash
6.12%
Cap Rate
1.01
DSCR
$1,350
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$1,406
Mortgage P&I
69%
$931
Property Taxes
4%
$58
Home Insurance
5%
$65
PManagement
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3818 Edgewood Terrace Rd, Greensboro, NC 27406 | $1,125 | 3 | 1 | 925 | 2.8 mi |
1001 Huffine Mill Rd, Greensboro, NC 27405 | $1,250 | 3 | 1 | 936 | 3.2 mi |
2401 Textile Dr, Greensboro, NC 27405 | $1,375 | 3 | 1 | 1008 | 3.8 mi |
1100 Elwell Ave, Greensboro, NC 27405 | $1,464 | 3 | 1 | 1092 | 3.4 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