Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.35% first-year return on $37,275 initial cash invested.
-2.35%
Cash On Cash
6%
Cap Rate
0.99
DSCR
$1,340
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,275
Downpayment
20%
$35,500
Closing costs
1%
$1,775
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$1,413
Mortgage P&I
67%
$893
Property Taxes
8%
$110
Home Insurance
5%
$62
PManagement
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1609 Oak St, Greensboro, NC 27403 | $1,450 | 3 | 1 | 1068 | 1.1 mi |
2003 Urban Dr, Greensboro, NC 27403 | $1,450 | 3 | 1 | 1107 | 0.6 mi |
2406 Rowe St, Greensboro, NC 27407 | $1,495 | 3 | 1 | 1036 | 0.9 mi |
1922 Peale Ter, Greensboro, NC 27407 | $1,125 | 3 | 1 | 1056 | 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