Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.54% first-year return on $29,379 initial cash invested.
14.54%
Cash On Cash
9.52%
Cap Rate
1.64
DSCR
$1,550
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,194
Mortgage P&I
44%
$676
Property Taxes
4%
$65
Home Insurance
3%
$49
PManagement
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
617 Ross Ave, Greensboro, NC 27406 | $1,495 | 4 | 2 | 1176 | 0.2 mi |
611 Martin St, Greensboro, NC 27406 | $1,525 | 4 | 2 | 1192 | 0.4 mi |
706 S Benbow Rd, Greensboro, NC 27401 | $1,299 | 4 | 2 | 1170 | 0.8 mi |
1009 Dillard St, Greensboro, NC 27403 | $1,495 | 4 | 2 | 1204 | 1.2 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