Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.52% first-year return on $34,650 initial cash invested.
-0.52%
Cash On Cash
6.89%
Cap Rate
$1,450
Rent
-$15
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
7.1%
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
$1,450
Total Expenses
$1,465
Mortgage P&I
61%
$890
Property Taxes
10%
$141
Home Insurance
4%
$58
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2804 Stratford Dr, Greensboro, NC 27408 | $1,349 | 2 | 1 | 850 | 0.1 mi |
2803 Stratford Dr, Greensboro, NC 27408 | $1,425 | 2 | 1 | 863 | 0 mi |
7 Branch Ct, Greensboro, NC 27408 | $1,295 | 2 | 1 | 800 | 1.6 mi |
2806 Stratford Rd, Greensboro, NC 27408 | $985 | 2 | 1 | 0.1 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