Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.05% first-year return on $25,200 initial cash invested.
6.05%
Cash On Cash
7.65%
Cap Rate
1.31
DSCR
$1,090
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,090
Total Expenses
$963
Mortgage P&I
54%
$584
Property Taxes
5%
$55
Home Insurance
4%
$42
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1202 W Meadowview Rd, Unit B, Greensboro, NC 27406 | $1,400 | 2 | 2 | 936 | 0.8 mi |
1011 Portland St, Greensboro, NC 27403 | $1,000 | 2 | 2 | 763 | 0.9 mi |
1820 Mccormick St, Apt F, Greensboro, NC 27406 | $895 | 2 | 1 | 950 | 0.6 mi |
1528 Mccormick St, Greensboro, NC 27403 | $1,400 | 2 | 1 | 900 | 0.5 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