Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.24% first-year return on $28,350 initial cash invested.
15.24%
Cash On Cash
10.04%
Cap Rate
$1,570
Rent
$360
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,210
Mortgage P&I
44%
$692
Property Taxes
4%
$64
Home Insurance
3%
$47
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
914 Martin St, Greensboro, NC 27406 | $1,500 | 4 | 1.5 | 1628 | 0.2 mi |
1508 Hooks St, Greensboro, NC 27401 | $1,595 | 4 | 2 | 1536 | 1.2 mi |
1200 Julian St, Greensboro, NC 27406 | $1,750 | 4 | 2.5 | 1645 | 0.8 mi |
1110 W Mcgee St, Greensboro, NC 27403 | $1,900 | 4 | 2.5 | 1600 | 1.1 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