Rental Property Investment Analysis
Investment metrics for 209 Crestwood Dr, Goldsboro, NC 27530
zillow
Single Family Residence
📍 209 Crestwood Dr, Goldsboro, NC 27530
$299,900
🛏 3 bed
🚿 3 bath
📐 2,100 sqft
64
/ 100
Deal Score
C
Acceptable Investment
Grade C · 64/100
Monthly Cash Flow
+$193
After all expenses
Cap Rate
7.00%
Strong yield
Monthly Rent
$2,249/mo
Estimated
Total Expenses
$2,056/mo
All-in monthly
Cash-on-Cash
3.36%
Low return
Annual Cash Flow
$2,315
Per year
Break-Even Analysis
Break-Even Rent
$2,056 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is an acceptable but modest investment (64/100). The modest positive monthly cash flow of +$193/mo is thin — weigh local market conditions carefully before committing.
Analysis Summary
This Single Family Residence at 209 Crestwood Dr, Goldsboro, NC 27530 is listed at $299,900 with 3 bed / 3 bath and 2,100 sq ft.
The estimated monthly rent is $2,249, generating a modest positive monthly cash flow of +$193 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 7.00% and the cash-on-cash return is 3.36%. This deal received a score of 64/100 (Grade C: Acceptable 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