Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.14% first-year return on $23,100 initial cash invested.
13.14%
Cash On Cash
9.44%
Cap Rate
1.58
DSCR
$1,280
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,027
Mortgage P&I
43%
$548
Property Taxes
8%
$108
Home Insurance
3%
$38
PManagement
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
102 Erwin St, Greensboro, NC 27406 | $1,595 | 3 | 1 | 1150 | 1.1 mi |
807 Douglas St, Greensboro, NC 27406 | $1,200 | 3 | 1 | 1272 | 0.3 mi |
810 Dillard St, Greensboro, NC 27403 | $1,150 | 3 | 1 | 1100 | 1.3 mi |
2011 E Florida St, Greensboro, NC 27401 | $1,195 | 3 | 1 | 1056 | 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