Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.66% first-year return on $31,500 initial cash invested.
7.66%
Cash On Cash
8.19%
Cap Rate
1.37
DSCR
$1,490
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,289
Mortgage P&I
50%
$749
Property Taxes
7%
$102
Home Insurance
3%
$52
PManagement
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2803 Robin Hood Dr, Greensboro, NC 27408 | $1,395 | 2 | 1 | 980 | 0.3 mi |
2321 Fortune Ln, Greensboro, NC 27408 | $1,550 | 2 | 1 | 1050 | 1.2 mi |
1903 Independence Rd, Greensboro, NC 27408 | $1,350 | 2 | 1 | 881 | 1.1 mi |
501 Greenbriar Rd, Apt C, Greensboro, NC 27405 | $1,175 | 2 | 1 | 1050 | 2.2 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