Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.6% first-year return on $37,779 initial cash invested.
-0.6%
Cash On Cash
6.68%
Cap Rate
1.06
DSCR
$1,480
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,499
Mortgage P&I
64%
$946
Property Taxes
7%
$105
Home Insurance
4%
$63
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1405 Wayside Dr, Greensboro, NC 27405 | $1,695 | 3 | 2 | 1243 | 0.3 mi |
1301 Nealtown Rd, Greensboro, NC 27405 | $1,550 | 3 | 2 | 1248 | 0.5 mi |
1011 Huffine Mill Rd, Greensboro, NC 27405 | $1,700 | 3 | 2 | 1300 | 0.5 mi |
1011 Huffine Mill Rd, Unit 1011, Greensboro, NC 27405 | $1,700 | 3 | 2 | 1300 | 0.5 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