REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
9 Carpenter Ct, Greensboro, NC 27403
$136,900 • 2 beds • 2 baths • 1073 sqft

This property might be a fair Long-Term investment with a projected 0.46% first-year return on $28,749 initial cash invested.

Cash On Cash
0.46%
Cap Rate
6.57%
Rent
$1,130
Cashflow
$11
Rent Confidence:  High
Annual
$13,560
Median
$1,100
Avg
$1,129
Samples
25
Financing
Purchase Price  $137k
Downpayment  20.0%
Interest Rate  6.4%
Mortgage Duration  30yr.
Cash To Invest
Total  $28,749
Downpayment  $27,380
Closing costs  $1,369
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,130
Total Expenses  $1,119
Mortgage P&I  $683
Property Taxes  $95
Home Insurance  $48
PManagement  10% $113
CapEx  5% $56
Vacancy  6% $68
Maintenance  5% $56
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12518 Immanuel Rd$14952210000.8 mi
22909 Spring Garden St, Apt G$10502210341.8 mi
31301 W Meadowview Rd, Apt B$1100229901.4 mi
41305 Highland Ave$12252211701.9 mi
51701 W Florida St$1260229100.9 mi
62909 Spring Garden St, Apt D$1050229501.8 mi
71317 W Meadowview Rd, Apt G$114021.59901.3 mi
81315 W Meadowview Rd, Apt B$115021.59901.3 mi
91315 W Meadowview Rd$115021.59901.4 mi
101323 Kirkman St, Unit A$1080229001.6 mi
112119 Bulla St, Apt A$88521.510001.8 mi
122119 Bulla St, Apt C$88521.510001.8 mi
131117 Lexington Ave$14002110731.8 mi
14907 S Lindell Rd$8952110601.7 mi
152102 Spring Garden St, Apt C$995221.6 mi
161104 Mccormick St$1325221.6 mi
171002 W Florida St$1249221.8 mi
182909 Spring Garden St, Apt B$1075221.8 mi
191707 Glenwood Ave$11502111521.5 mi
201820 Mccormick St, Apt F$995219501.7 mi
211514 Marion St$1025219161.2 mi
221206 Oak St$1350219331.6 mi
231309 W Meadowview Rd, Apt A$125021.51.4 mi
241609 Trogdon St$950218961.2 mi
251620 Spring Garden St, Unit 1622B$1095219401.9 mi