Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.79% first-year return on $33,600 initial cash invested.
2.79%
Cash On Cash
6.88%
Cap Rate
1.19
DSCR
$1,310
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$1,232
Mortgage P&I
59%
$774
Property Taxes
5%
$60
Home Insurance
4%
$56
PManagement
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1100 Elwell Ave, Greensboro, NC 27405 | $1,464 | 3 | 1 | 1092 | 0.4 mi |
2202 Jolson Ct, Greensboro, NC 27405 | $1,365 | 3 | 1 | 1053 | 0.6 mi |
829 Holt Ave, Greensboro, NC 27405 | $1,350 | 3 | 1 | 1146 | 0.3 mi |
1525 Glenridge Rd, Greensboro, NC 27405 | $1,350 | 3 | 1 | 1090 | 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