Rental Property Investment Analysis
Investment metrics for Duroc Ridge, Goldsboro, NC 27530
zillow
Single Family Residence
📍 Duroc Ridge, Goldsboro, NC 27530
$314,000
🛏 3 bed
🚿 2 bath
📐 1,552 sqft
70
/ 100
Deal Score
B
Strong Investment
Grade B · 70/100
Monthly Cash Flow
+$221
After all expenses
Cap Rate
7.07%
Strong yield
Monthly Rent
$2,551/mo
Estimated
Total Expenses
$2,330/mo
All-in monthly
Cash-on-Cash
3.67%
Low return
Annual Cash Flow
$2,651
Per year
Break-Even Analysis
Break-Even Rent
$2,330 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a solid rental investment (70/100). The 7.07% cap rate and modest positive monthly cash flow of +$221/mo indicate a reasonable return relative to risk.
Analysis Summary
This Single Family Residence at Duroc Ridge, Goldsboro, NC 27530 is listed at $314,000 with 3 bed / 2 bath and 1,552 sq ft.
The estimated monthly rent is $2,551, generating a modest positive monthly cash flow of +$221 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 7.07% and the cash-on-cash return is 3.67%. This deal received a score of 70/100 (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