Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.47% first-year return on $35,280 initial cash invested.
-3.47%
Cash On Cash
6.09%
Cap Rate
$1,250
Rent
-$102
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,280
Downpayment
20%
$33,600
Closing costs
1%
$1,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$1,352
Mortgage P&I
71%
$893
Property Taxes
6%
$76
Home Insurance
5%
$59
PManagement
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3705 Phillips Park Dr, Greensboro, NC 27401 | $1,175 | 3 | 1 | 1000 | 0.1 mi |
1001 Huffine Mill Rd, Greensboro, NC 27405 | $1,250 | 3 | 1 | 936 | 0.8 mi |
4107 Hampshire Dr, Greensboro, NC 27405 | $1,295 | 3 | 1 | 925 | 1 mi |
227 Bingham St, Greensboro, NC 27401 | $1,395 | 3 | 1 | 912 | 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