Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.03% first-year return on $66,360 initial cash invested.
-5.03%
Cash On Cash
4.92%
Cap Rate
0.88
DSCR
$2,130
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,360
Downpayment
20%
$63,200
Closing costs
1%
$3,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$2,408
Mortgage P&I
69%
$1,467
Property Taxes
12%
$258
Home Insurance
5%
$113
HOA
1%
$17
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
23 Pilot Ridge Ct, Greensboro, NC 27407 | $2,105 | 4 | 2.5 | 1904 | 0.1 mi |
4911 Heritage Woods Ct, Greensboro, NC 27407 | $1,865 | 4 | 2.5 | 1928 | 0.6 mi |
4912 Heritage Woods Ct, Greensboro, NC 27407 | $1,900 | 4 | 2.5 | 1945 | 0.5 mi |
4400 Chimney Springs Dr, Greensboro, NC 27407 | $2,240 | 4 | 2.5 | 2005 | 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