Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.54% first-year return on $57,876 initial cash invested.
-4.54%
Cash On Cash
5.38%
Cap Rate
0.91
DSCR
$1,950
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,876
Downpayment
20%
$55,120
Closing costs
1%
$2,756
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$2,169
Mortgage P&I
70%
$1,356
Property Taxes
9%
$175
Home Insurance
5%
$98
HOA
2%
$32
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2049 Chapel Park Ln, Greensboro, NC 27405 | $1,960 | 4 | 2.5 | 1760 | 0.3 mi |
1820 Savannas Run Dr, Greensboro, NC 27405 | $1,895 | 4 | 3 | 1576 | 0.4 mi |
1405 Asher Downs Dr, Greensboro, NC 27405 | $1,825 | 4 | 2.5 | 1762 | 0.6 mi |
3803 Miller Dr, Greensboro, NC 27405 | $2,115 | 4 | 3 | 1883 | 1.6 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