Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.4% first-year return on $34,650 initial cash invested.
5.4%
Cash On Cash
8.04%
Cap Rate
$1,650
Rent
$156
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,494
Mortgage P&I
53%
$868
Property Taxes
8%
$140
Home Insurance
4%
$58
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
307 Oferrell St, Greensboro, NC 27405 | $1,775 | 4 | 2 | 1392 | 1.4 mi |
1214 12th St, Greensboro, NC 27405 | $1,795 | 4 | 2 | 1692 | 1.6 mi |
2916 Dove St, Greensboro, NC 27405 | $1,450 | 4 | 2 | 0.1 mi | |
4014 Mountainridge Dr, Greensboro, NC 27401 | $2,020 | 4 | 2.5 | 1445 | 1.8 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