Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.29% first-year return on $25,200 initial cash invested.
3.29%
Cash On Cash
7.05%
Cap Rate
1.21
DSCR
$1,040
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,040
Total Expenses
$971
Mortgage P&I
56%
$584
Property Taxes
7%
$75
Home Insurance
4%
$42
HOA
0%
$0
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4929 W Market St, Ste 2125, Greensboro, NC 27407 | $900 | 1 | 1 | 900 | 1.4 mi |
2602 Immanuel Rd, Greensboro, NC 27407 | $1,150 | 1 | 1 | 1040 | 1.1 mi |
2513 Spring Garden St, Greensboro, NC 27403 | $795 | 1 | 1 | 1 mi | |
2512 Spring Garden St, Greensboro, NC 27403 | $795 | 1 | 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