REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
928 Stephens St, Greensboro, NC 27406
$122,500 • 2 beds • 1 baths • 768 sqft

This property looks like a bad Long-Term investment with a projected -0.84% first-year return on $25,725 initial cash invested.

Cash On Cash
-0.84%
Cap Rate
6.39%
Rent
$950
Cashflow
-$18
Rent Confidence:  High
Annual
$11,400
Median
$900
Avg
$950
Samples
25
Financing
Purchase Price  $123k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $25,725
Downpayment  $24,500
Closing costs  $1,225
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $950
Total Expenses  $968
Mortgage P&I  $622
Property Taxes  $55
Home Insurance  $43
PManagement  10% $95
CapEx  5% $48
Vacancy  6% $57
Maintenance  5% $48
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12101 Finley St$895217840.6 mi
2607 Glover St$795217681.1 mi
3501 Broad Ave, # 1$995217501.1 mi
42019 Anthony Ct$800218000.9 mi
5800 Dale St$850218100.8 mi
61508 Randolph Ave$950217441.1 mi
7315 E Florida St$750218001.1 mi
8909 Tuscaloosa St$1100218400.5 mi
91413 Ardmore Dr$975217601.7 mi
101309 S Pearson St$1095217200.9 mi
111311 S Pearson St$1095217200.9 mi
12523 Martin St$850217501.5 mi
13800 Arlington St$850217501.6 mi
141216 Pearson St$950218161 mi
15611 Watson St$900217281.4 mi
161518 Sloan St$895218161.3 mi
17613 Watson St$900217281.4 mi
181312 Bothwell St$950217020.9 mi
191519 Sloan St$895218161.4 mi
201515 Sloan St$895218161.4 mi
21857 Bellevue St, Apt A$875217201.3 mi
22841 Broad Ave$1175218640.6 mi
23210 Craig St$850217802.1 mi
24819 Broad Ave$1265218610.7 mi
25413 N Dudley St$1200217682.4 mi