Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.9% first-year return on $25,200 initial cash invested.
12.9%
Cash On Cash
9.43%
Cap Rate
1.56
DSCR
$1,340
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$1,069
Mortgage P&I
45%
$605
Property Taxes
6%
$74
Home Insurance
3%
$42
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 |
|---|---|---|---|---|---|
1710 Marion St, Greensboro, NC 27403 | $1,350 | 3 | 1 | 928 | 0.6 mi |
801 Devon Dr, Greensboro, NC 27406 | $1,310 | 3 | 1 | 940 | 1 mi |
1904 Hardie St, Greensboro, NC 27403 | $1,425 | 3 | 1 | 864 | 0.3 mi |
1608 W Florida St, Greensboro, NC 27403 | $1,250 | 3 | 1 | 1024 | 0.4 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