Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.59% first-year return on $22,050 initial cash invested.
11.59%
Cash On Cash
9.02%
Cap Rate
1.52
DSCR
$1,120
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,120
Total Expenses
$907
Mortgage P&I
46%
$520
Property Taxes
5%
$59
Home Insurance
3%
$37
PManagement
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3115 Utah Pl, Greensboro, NC 27405 | $945 | 2 | 1 | 858 | 1.4 mi |
4400 Voss Ave, Greensboro, NC 27405 | $1,199 | 2 | 1 | 696 | 0.1 mi |
1723 E Cone Blvd, Apt H, Greensboro, NC 27405 | $995 | 2 | 1 | 900 | 1.6 mi |
4411 Holland Rd, Greensboro, NC 27405 | $1,100 | 2 | 1 | 0.1 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