Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 89.9% first-year return on $18,900 initial cash invested.
89.9%
Cash On Cash
27.16%
Cap Rate
$2,710
Rent
$1,416
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,710
Total Expenses
$1,294
Mortgage P&I
18%
$485
Property Taxes
2%
$56
Home Insurance
1%
$22
HOA
1%
$25
PManagement
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8246 Ipswich Ct, Summerfield, NC 27358 | $2,950 | 4 | 4 | 3480 | 1.8 mi |
5806 Griffin Village Ct, Greensboro, NC 27455 | $3,300 | 4 | 3.5 | 3360 | 4.1 mi |
11 Sunfish Pt, Greensboro, NC 27455 | $2,995 | 4 | 3.5 | 2941 | 4.6 mi |
4306 Hepatica Ct, Summerfield, NC 27358 | $3,200 | 4 | 3.5 | 3708 | 5 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