Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.42% first-year return on $47,229 initial cash invested.
-1.42%
Cash On Cash
6.27%
Cap Rate
1.03
DSCR
$1,780
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$1,836
Mortgage P&I
64%
$1,143
Property Taxes
8%
$151
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2 Pipers Glen Ct, Greensboro, NC 27406 | $1,885 | 3 | 2 | 1400 | 0.9 mi |
3813 Maribeau Woods Dr, Greensboro, NC 27407 | $1,755 | 3 | 2 | 1440 | 0.6 mi |
3325 Darden Rd, Greensboro, NC 27407 | $1,800 | 3 | 2 | 1484 | 0.2 mi |
2801 Lamroc Rd, Greensboro, NC 27407 | $1,750 | 3 | 2 | 1278 | 0.6 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