Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.31% first-year return on $154k initial cash invested.
-20.31%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$2,740
Rent
-$2,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,740
Total Expenses
$5,353
Mortgage P&I
130%
$3,555
Property Taxes
15%
$424
Home Insurance
10%
$262
HOA
15%
$400
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
996 Pitts Rd, Unit B, Sandy Springs, GA 30350 | $3,800 | 4 | 4 | 3250 | 0.1 mi |
996 Pitts Rd, Unit B, Atlanta, GA 30350 | $3,900 | 4 | 4 | 3250 | 0.1 mi |
175 Smithdun Ln, Atlanta, GA 30350 | $4,700 | 4 | 3.5 | 3612 | 0.5 mi |
1012 Madeline Ln, Atlanta, GA 30350 | $4,250 | 4 | 3.5 | 4112 | 0 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality