Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.56% first-year return on $23,100 initial cash invested.
17.56%
Cash On Cash
10.6%
Cap Rate
1.72
DSCR
$1,360
Rent
$338
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$1,022
Mortgage P&I
42%
$566
Property Taxes
5%
$64
Home Insurance
3%
$38
PManagement
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
300 Gant St, Greensboro, NC 27401 | $1,525 | 3 | 2 | 1049 | 0.4 mi |
1316 Elmer St, Greensboro, NC 27405 | $1,450 | 3 | 2 | 1020 | 1.2 mi |
904 Benjamin Bensen St, Greensboro, NC 27406 | $1,270 | 3 | 2 | 1032 | 1.2 mi |
502 E Gate City Blvd, Greensboro, NC 27406 | $1,250 | 3 | 2 | 1036 | 1.3 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