Rental Property Investment Analysis
Investment metrics for 102 E Lake Dr, Goldsboro, NC 27534
zillow
Single Family Residence
📍 102 E Lake Dr, Goldsboro, NC 27534
$345,000
🛏 5 bed
🚿 3 bath
📐 2,492 sqft
78
/ 100
Deal Score
B
Strong Investment
Grade B · 78/100
Monthly Cash Flow
+$327
After all expenses
Cap Rate
7.36%
Strong yield
Monthly Rent
$2,767/mo
Estimated
Total Expenses
$2,440/mo
All-in monthly
Cash-on-Cash
4.94%
Low return
Annual Cash Flow
$3,923
Per year
Break-Even Analysis
Break-Even Rent
$2,440 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a solid rental investment (78/100). The 7.36% cap rate and strong positive monthly cash flow of +$327/mo indicate a reasonable return relative to risk.
Analysis Summary
This Single Family Residence at 102 E Lake Dr, Goldsboro, NC 27534 is listed at $345,000 with 5 bed / 3 bath and 2,492 sq ft.
The estimated monthly rent is $2,767, generating a strong positive monthly cash flow of +$327 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 7.36% and the cash-on-cash return is 4.94%. This deal received a score of 78/100 (Grade B: Strong Investment).
More analyzed properties in Goldsboro
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk