Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.17% first-year return on $21,000 initial cash invested.
18.17%
Cash On Cash
10.7%
Cap Rate
1.74
DSCR
$1,200
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,999
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,200
Total Expenses
$882
Mortgage P&I
43%
$514
Property Taxes
2%
$21
Home Insurance
3%
$35
PManagement
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
704 Dewitt St, Greensboro, NC 27401 | $1,350 | 3 | 1 | 784 | 0.8 mi |
124 Robbins St, Greensboro, NC 27406 | $900 | 3 | 1 | 810 | 1.3 mi |
1104 Logan St, Greensboro, NC 27406 | $1,095 | 3 | 1 | 874 | 0.5 mi |
907 Tuscaloosa St, Greensboro, NC 27406 | $1,295 | 3 | 1 | 912 | 0.2 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