Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.77% first-year return on $17,829 initial cash invested.
17.77%
Cash On Cash
10.74%
Cap Rate
1.72
DSCR
$1,080
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$84,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,829
Downpayment
20%
$16,980
Closing costs
1%
$849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,080
Total Expenses
$816
Mortgage P&I
41%
$442
Property Taxes
6%
$63
Home Insurance
3%
$30
PManagement
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2001 Kersey St, Greensboro, NC 27406 | $1,095 | 2 | 1 | 800 | 0.7 mi |
2123 Langley Ave, Greensboro, NC 27406 | $1,095 | 2 | 1 | 797 | 0.9 mi |
1023 Gregory St, Greensboro, NC 27403 | $1,263 | 2 | 1 | 780 | 0.8 mi |
2019 Anthony Ct, Greensboro, NC 27406 | $865 | 2 | 1 | 800 | 1.1 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