Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.76% first-year return on $58,149 initial cash invested.
-3.76%
Cash On Cash
5.17%
Cap Rate
0.93
DSCR
$1,810
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,149
Downpayment
20%
$55,380
Closing costs
1%
$2,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$1,992
Mortgage P&I
71%
$1,286
Property Taxes
8%
$137
Home Insurance
5%
$99
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3801 Cranwell Ct, Greensboro, NC 27407 | $2,045 | 3 | 2.5 | 1574 | 1 mi |
3837 Raintree Dr, Greensboro, NC 27407 | $1,825 | 3 | 2 | 1487 | 0.6 mi |
4208 Berwyn Ct, Greensboro, NC 27407 | $1,985 | 3 | 2.5 | 1654 | 0.7 mi |
3111 Alder Way, Apt C, Greensboro, NC 27407 | $1,575 | 3 | 2.5 | 1350 | 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