REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
905 Barringer St, Greensboro, NC 27403
$185,000 • 2 beds • 1 baths • 773 sqft

This property looks like a bad Long-Term investment with a projected -10.97% first-year return on $38,850 initial cash invested.

Cash On Cash
-10.97%
Cap Rate
4.42%
Rent
$1,024
Cashflow
-$355
Rent Confidence:  High
Annual
$12,288
Median
$1,025
Avg
$1,023
Samples
25
Financing
Purchase Price  $185k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $38,850
Downpayment  $37,000
Closing costs  $1,850
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,024
Total Expenses  $1,379
Mortgage P&I  $985
Property Taxes  $64
Home Insurance  $65
PManagement  $102
CapEx  $51
Vacancy  $61
Maintenance  $51
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1800 Rockett St$995217800.3 mi
2819 Dana Pl, Apt A$1195217800.9 mi
3815 Dana Pl, Apt A$1095217800.9 mi
4815 Dana Pl, Apt C$1195217800.9 mi
5815 Dana Pl, Apt F$995217800.9 mi
6815 Dana Pl$1195217800.9 mi
7819 Dana Pl, Apt C$995217800.9 mi
8210 Craig St$850217801.1 mi
91527 Mccormick St$1200217200.6 mi
10303 W Terrell St$850217441.1 mi
111504 Mccormick St$1095217000.5 mi
121814 Mccormick St$1025217281.1 mi
13800 Arlington St$850217501.7 mi
141820 Mccormick St, Apt E$1025218501.1 mi
151827F Willomore St$1025218501.1 mi
161827A Willomore St$995218501.1 mi
171820E Willomore St$1025218501.2 mi
181827 Mccormick St, Apt F$1025218501.2 mi
191827 Mccormick St, Apt B$895218501.2 mi
201820F Willomore St$1025218501.2 mi
211827D Willomore St$1075218501.1 mi
221827 Mccormick St, Apt A$995218501.2 mi
231820J Willomore St$995218501.2 mi
241820D Willomore St$1025218501.2 mi
251820K Willomore St$945218501.2 mi