Rental Property Investment Analysis
Investment metrics for 203 Avalon Drive, Goldsboro, NC 27530
zillow
Single Family Residence
📍 203 Avalon Drive, Goldsboro, NC 27530
$340,000
🛏 3 bed
🚿 3 bath
📐 1,921 sqft
47
/ 100
Deal Score
F
High Risk Investment
Grade F · 47/100
Monthly Cash Flow
+$42
After all expenses
Cap Rate
6.38%
Strong yield
Monthly Rent
$2,380/mo
Estimated
Total Expenses
$2,338/mo
All-in monthly
Cash-on-Cash
0.65%
Low return
Annual Cash Flow
$507
Per year
Break-Even Analysis
Break-Even Rent
$2,338 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property scores 47/100 — high risk despite a modest positive cash flow of +$42/mo. The low cap rate of 6.38% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This Single Family Residence at 203 Avalon Drive, Goldsboro, NC 27530 is listed at $340,000 with 3 bed / 3 bath and 1,921 sq ft.
The estimated monthly rent is $2,380, generating a modest positive monthly cash flow of +$42 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.38% and the cash-on-cash return is 0.65%. This deal received a score of 47/100 (Grade F: High Risk 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