Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.15% first-year return on $37,590 initial cash invested.
-1.15%
Cash On Cash
6.67%
Cap Rate
$1,450
Rent
-$36
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,486
Mortgage P&I
66%
$959
Property Taxes
6%
$88
Home Insurance
4%
$63
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1605 Pear Tree Ln, Greensboro, NC 27401 | $1,450 | 3 | 2 | 1151 | 0.5 mi |
804 Cole St, Greensboro, NC 27401 | $1,450 | 3 | 2 | 1100 | 0.9 mi |
318 N Regan St, Greensboro, NC 27401 | $1,550 | 3 | 2 | 1127 | 1.6 mi |
610 Franklin Blvd, Greensboro, NC 27401 | $1,200 | 3 | 2 | 1164 | 1.2 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