Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.13% first-year return on $30,450 initial cash invested.
7.13%
Cash On Cash
8.24%
Cap Rate
$1,430
Rent
$181
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$1,249
Mortgage P&I
52%
$743
Property Taxes
6%
$82
Home Insurance
4%
$51
PManagement
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2804 Stratford Dr, Greensboro, NC 27408 | $1,349 | 2 | 1 | 850 | 0.3 mi |
2803 Stratford Dr, Greensboro, NC 27408 | $1,425 | 2 | 1 | 863 | 0.3 mi |
7 Branch Ct, Greensboro, NC 27408 | $1,295 | 2 | 1 | 800 | 1.6 mi |
1906 Liberty Dr, Greensboro, NC 27408 | $1,500 | 2 | 1 | 910 | 1.3 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