Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.62% first-year return on $31,500 initial cash invested.
7.62%
Cash On Cash
8.36%
Cap Rate
1.36
DSCR
$1,470
Rent
$200
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,270
Mortgage P&I
52%
$771
Property Taxes
4%
$64
Home Insurance
4%
$52
PManagement
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1106 Julian St, Greensboro, NC 27406 | $1,660 | 3 | 2 | 1275 | 0.4 mi |
1115 S Benbow Rd, Greensboro, NC 27406 | $1,575 | 3 | 2 | 1280 | 0.5 mi |
313 Beech St, Greensboro, NC 27401 | $1,350 | 3 | 2 | 1342 | 1 mi |
907 Bennett St, Greensboro, NC 27406 | $1,450 | 3 | 2 | 1200 | 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