Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.74% first-year return on $63,000 initial cash invested.
-6.74%
Cash On Cash
4.52%
Cap Rate
0.81
DSCR
$1,850
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$2,204
Mortgage P&I
75%
$1,393
Property Taxes
12%
$218
Home Insurance
6%
$105
HOA
0%
$8
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3201 High View Cir, Greensboro, NC 27410 | $1,905 | 3 | 2 | 1561 | 0.1 mi |
3614 Cardinal Ridge Dr, Greensboro, NC 27410 | $1,850 | 3 | 2 | 1447 | 1.3 mi |
3323 Mill Spring Ct, Greensboro, NC 27410 | $1,770 | 3 | 2 | 1524 | 0.7 mi |
4613 Eagle Rock Rd, Greensboro, NC 27410 | $1,570 | 3 | 2 | 1440 | 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