Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 124.38% first-year return on $12,600 initial cash invested.
124.38%
Cash On Cash
34.38%
Cap Rate
5.69
DSCR
$2,220
Rent
$1,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,600
Downpayment
20%
$12,000
Closing costs
1%
$600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$914
Mortgage P&I
14%
$302
Property Taxes
1%
$20
Home Insurance
1%
$15
PManagement
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2611 Kings Mill Rd, Greensboro, NC 27407 | $2,205 | 4 | 2.5 | 2532 | 0.8 mi |
5117 Hartridge Way, Greensboro, NC 27407 | $2,459 | 4 | 1.5 | 2486 | 1.3 mi |
5100 Armstead Dr, Greensboro, NC 27407 | $2,295 | 4 | 2.5 | 2508 | 1.5 mi |
1503 Groveland Trl, Greensboro, NC 27407 | $2,075 | 4 | 2.5 | 2383 | 1.5 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