Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.64% first-year return on $33,600 initial cash invested.
2.64%
Cash On Cash
7.09%
Cap Rate
1.18
DSCR
$1,440
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,366
Mortgage P&I
55%
$799
Property Taxes
10%
$137
Home Insurance
4%
$56
PManagement
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1420 Rankin Rd, Greensboro, NC 27405 | $2,200 | 2 | 2 | 1358 | 0.7 mi |
3431 Wichita Pl, Apt D, Greensboro, NC 27405 | $925 | 2 | 1.5 | 1200 | 0.4 mi |
3431 Wichita Pl, Apt A, Greensboro, NC 27405 | $975 | 2 | 1.5 | 1200 | 0.4 mi |
1715 Mcknight Mill Rd, Greensboro, NC 27405 | $1,425 | 2 | 2 | 1028 | 0.1 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