Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.51% first-year return on $35,700 initial cash invested.
-1.51%
Cash On Cash
6.24%
Cap Rate
$1,320
Rent
-$45
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,320
Total Expenses
$1,365
Mortgage P&I
65%
$863
Property Taxes
8%
$99
Home Insurance
5%
$60
PManagement
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2406 Rowe St, Greensboro, NC 27407 | $1,495 | 3 | 1 | 1036 | 1.2 mi |
914 Cranbrook St, Greensboro, NC 27407 | $1,395 | 3 | 1 | 1148 | 0.8 mi |
2108 W Florida St, Greensboro, NC 27403 | $1,275 | 3 | 1 | 1088 | 1.7 mi |
2413 Spring Garden St, Greensboro, NC 27403 | $1,450 | 3 | 1 | 1004 | 1.7 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