Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.24% first-year return on $38,829 initial cash invested.
-3.24%
Cash On Cash
5.9%
Cap Rate
0.96
DSCR
$1,290
Rent
-$105
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,290
Total Expenses
$1,395
Mortgage P&I
74%
$950
Property Taxes
4%
$46
Home Insurance
5%
$65
PManagement
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1219 Valley View St, Greensboro, NC 27405 | $1,313 | 3 | 1 | 1135 | 0.5 mi |
1100 Elwell Ave, Greensboro, NC 27405 | $1,464 | 3 | 1 | 1092 | 0.3 mi |
1525 Glenridge Rd, Greensboro, NC 27405 | $1,350 | 3 | 1 | 1090 | 1 mi |
4204 Kildare Dr, Greensboro, NC 27405 | $1,025 | 3 | 1 | 1200 | 0.6 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