REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
2700 Leo Dr, Greensboro, NC 27405
$180,000 • 2 beds • 1 baths • 947 sqft

This property looks like a bad Long-Term investment with a projected -10.06% first-year return on $37,800 initial cash invested.

Cash On Cash
-10.06%
Cap Rate
4.17%
Rent
$1,003
Cashflow
-$317
Rent Confidence:  High
Annual
$12,036
Median
$975
Avg
$1,003
Samples
25
Financing
Purchase Price  $180k
Downpayment  20.0%
Interest Rate  6.3%
Mortgage Duration  30yr.
Cash To Invest
Total  $37,800
Downpayment  20% $36,000
Closing costs  1% $1,800
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,003
Total Expenses  $1,320
Mortgage P&I  89% $892
Property Taxes  10% $105
Home Insurance  6% $63
PManagement  10% $100
CapEx  5% $50
Vacancy  6% $60
Maintenance  5% $50
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13100 N Elm St$1050219151.6 mi
23315 N Church St$1000218681 mi
33104 Summit Ave Apt I$995219002 mi
43104 Summit Ave Apt K$925219002 mi
53104 Summit Ave Apt A$895219002.1 mi
64622 Byers Ridge Dr$1095218841.9 mi
73501 N Church St$82521.59860.9 mi
82831 N Ohenry Blvd$950219122.5 mi
92702 Summit Ave$12502110002.5 mi
103516 N Church St$11002111480.8 mi
114804 Byers Rd$1095218642.2 mi
123410 Summit Ave Apt C$850218001.7 mi
133410 Summit Ave Apt D$850218001.7 mi
143429 Wichita Pl, Apt 3$800218001.7 mi
15525 Denny Rd$1500210.4 mi
163410 Hadham Pl$1175210.7 mi
174401 Holland Rd$1150218122.5 mi
181373 Lees Chapel Rd$915211.4 mi
193304 Martin Ave Apt C$850217502 mi
203615 Irwin St$1125211.7 mi
213429 N Church St, Apt 307$11502210501 mi
223409 Wichita St$850211.7 mi
233403 Martin Ave$925211.9 mi
243237 Yanceyville St$780228641.3 mi
253401 Martin Ave$975211.9 mi

Projections