Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.59% first-year return on $44,940 initial cash invested.
-2.59%
Cash On Cash
6.31%
Cap Rate
0.99
DSCR
$1,650
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,747
Mortgage P&I
69%
$1,141
Property Taxes
6%
$103
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
102 Crestview Church Rd, Warner Robins, GA 31088 | $1,895 | 3 | 2 | 1373 | 0.1 mi |
122 Georgetown Blvd, Warner Robins, GA 31088 | $1,500 | 3 | 2 | 1305 | 1.3 mi |
213 Summerstone Bnd, Byron, GA 31008 | $1,595 | 3 | 2 | 1245 | 2.1 mi |
108 Georgetown Blvd, Warner Robins, GA 31088 | $1,650 | 3 | 2 | 1315 | 1.3 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