Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.45% first-year return on $241k initial cash invested.
-25.45%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$1,680
Rent
-$5,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$229k
Closing costs
1%
$11,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$6,781
Mortgage P&I
337%
$5,654
Property Taxes
16%
$270
Home Insurance
25%
$420
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4277 Youngstown Dr, Greensboro, NC 27405 | $1,395 | 2 | 2.5 | 2.9 mi | |
3803 Bellingham Ct, Greensboro, NC 27406 | $1,945 | 3 | 2.5 | 1620 | 1.2 mi |
3904 Vershire Ave, Greensboro, NC 27406 | $1,699 | 3 | 2.5 | 1601 | 1.1 mi |
1352 Village Rd, Whitsett, NC 27377 | $1,550 | 2 | 2 | 1900 | 4.7 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