Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.85% first-year return on $179k initial cash invested.
-19.85%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$3,240
Rent
-$2,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,240
Total Expenses
$6,202
Mortgage P&I
128%
$4,132
Property Taxes
25%
$820
Home Insurance
9%
$304
HOA
3%
$104
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10602 Glenleigh Dr, Johns Creek, GA 30097 | $2,745 | 4 | 4 | 3409 | 0.1 mi |
10602 Glenleigh Dr, Duluth, GA 30097 | $2,745 | 4 | 3.5 | 3409 | 0.1 mi |
6440 Bellmoore Park Ln, Johns Creek, GA 30097 | $3,895 | 4 | 3.5 | 3110 | 0.8 mi |
6043 China Rose Ln, Duluth, GA 30097 | $2,850 | 4 | 4 | 2747 | 1.4 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