Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.73% first-year return on $37,779 initial cash invested.
-0.73%
Cash On Cash
6.4%
Cap Rate
$1,390
Rent
-$23
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$1,413
Mortgage P&I
66%
$913
Property Taxes
5%
$75
Home Insurance
5%
$63
PManagement
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1610 Eastwood Ave, Greensboro, NC 27401 | $1,400 | 3 | 2 | 950 | 0.5 mi |
827 Franklin Blvd, Greensboro, NC 27401 | $1,250 | 3 | 2 | 952 | 0.8 mi |
904 Benjamin Bensen St, Greensboro, NC 27406 | $1,270 | 3 | 2 | 1032 | 1.3 mi |
300 Gant St, Greensboro, NC 27401 | $1,525 | 3 | 2 | 1049 | 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