Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.8% first-year return on $34,650 initial cash invested.
-1.8%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$1,190
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,190
Total Expenses
$1,242
Mortgage P&I
70%
$830
Property Taxes
4%
$44
Home Insurance
5%
$58
PManagement
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3527 Lynhaven Dr, Apt A, Greensboro, NC 27406 | $1,400 | 2 | 1 | 667 | 1.3 mi |
3607 Mccuiston Rd, Greensboro, NC 27407 | $1,300 | 2 | 1 | 776 | 2.5 mi |
1926 Lynette Dr, Greensboro, NC 27403 | $1,100 | 2 | 1 | 825 | 2.5 mi |
1827 Mccormick St, Apt B, Greensboro, NC 27406 | $895 | 2 | 1 | 850 | 2.5 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