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
Area Lifestyle & Investment Notes
- ▸Proximity to major military installations drives consistent rental demand from service members seeking reliable off-base housing solutions.
- ▸Access to localized commercial corridors provides essential shopping and services that enhance the appeal for cost-conscious local tenants.
- ▸Established residential layouts with proximity to major transit arteries facilitate convenient regional commuting for the local workforce population.
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).
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