REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
4507 Southern Webbing Mill Rd, Greensboro, NC 27405
$201,000 • 3 beds • 1 baths • 1032 sqft

This property looks like a bad Long-Term investment with a projected -3.95% first-year return on $42,210 initial cash invested.

Cash On Cash
-3.95%
Cap Rate
5.94%
Rent
$1,480
Cashflow
-$139
Rent Confidence:  High
Annual
$17,760
Median
$1,495
Avg
$1,483
Samples
25
Financing
Purchase Price  $201k
Downpayment  20.0%
Interest Rate  6.9%
Mortgage Duration  30yr.
Cash To Invest
Total  $42,210
Downpayment  20% $40,200
Closing costs  1% $2,010
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,480
Total Expenses  $1,619
Mortgage P&I  72% $1,060
Property Taxes  7% $104
Home Insurance  5% $70
PManagement  10% $148
CapEx  5% $74
Vacancy  6% $89
Maintenance  5% $74
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14406 Southern Webbing Mill Rd, # 1, Greensboro, NC 27405$13953110100.1 mi
212 Preyer Ct, Greensboro, NC 27405$145531.510300.3 mi
31410 E Cone Blvd, Greensboro, NC 27405$13003110561.8 mi
41503 19th St, Greensboro, NC 27405$10953110561.8 mi
54422 Voss Ave, Greensboro, NC 27405$154531.510080.4 mi
61409 E Cone Blvd, Greensboro, NC 27405$1150319751.7 mi
73908 Woodberry Lake Dr, Greensboro, NC 27455$145031.510441.3 mi
83307 Amos Dr, Greensboro, NC 27405$15513112001.2 mi
93620 Martin Ave, Greensboro, NC 27405$15953210400.7 mi
101707 Twain Rd, Greensboro, NC 27405$13003112261.5 mi
111508 18th St, Greensboro, NC 27405$1000318641.9 mi
124723 Rudd Rd, Greensboro, NC 27405$17953211040.6 mi
133412 Yanceyville St, Greensboro, NC 27405$1450311.3 mi
142304 Blair Khazan Dr, Greensboro, NC 27405$14953210581.7 mi
152001 Gresham Ct, Greensboro, NC 27405$17953211400.6 mi
162001 Gresham Dr, Greensboro, NC 27405$17953211400.6 mi
172503 David Richmond Ct, Greensboro, NC 27405$19503210701.6 mi
183020 Quail Oaks Dr, Greensboro, NC 27405$15953211121.2 mi
191915 Sheldon Rd, Greensboro, NC 27405$16653211720.5 mi
203518 Mizell Rd, Greensboro, NC 27405$15003211001.4 mi
212201 Blair Khazan Dr, Greensboro, NC 27405$14703210851.6 mi
222128 Mcknight Mill Rd, Greensboro, NC 27405$1250311.6 mi
234536 Holland Rd, Greensboro, NC 27405$14253211920.5 mi
241807 Cody Ave, Greensboro, NC 27405$15003212000.5 mi
253400 Dickerson Ln, Greensboro, NC 27405$154531.513031 mi

Projections