Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.28% first-year return on $40,551 initial cash invested.
-2.28%
Cash On Cash
6.1%
Cap Rate
1
DSCR
$1,480
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,551
Downpayment
20%
$38,620
Closing costs
1%
$1,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,557
Mortgage P&I
67%
$985
Property Taxes
8%
$118
Home Insurance
5%
$69
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
126 Rolling Woods Cir, Warner Robins, GA 31088 | $1,595 | 3 | 2 | 1288 | 0.8 mi |
109 Melody Ln, Warner Robins, GA 31088 | $1,350 | 3 | 2 | 1252 | 0.4 mi |
609 Arrowhead Trl, Warner Robins, GA 31088 | $1,250 | 3 | 2 | 1348 | 0.5 mi |
308 Skyway Dr, Warner Robins, GA 31088 | $1,350 | 3 | 2 | 1300 | 1.1 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