Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -6.18% first-year return on $35,700 initial cash invested.
-6.18%
Cash On Cash
5.44%
Cap Rate
$1,270
Rent
-$184
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Upgrade to access!Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$1,454
Mortgage P&I
70%
$890
Property Taxes
14%
$173
Home Insurance
5%
$60
PManagement
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
178 Meador Way SE, Atlanta, GA 30315 | $1,295 | 2 | 1 | 760 | 0.4 mi |
280 Upshaw St SW, Atlanta, GA 30315 | $1,350 | 2 | 1 | 760 | 0.9 mi |
211 Hipp St SW, Atlanta, GA 30315 | $1,295 | 2 | 1 | 856 | 0.8 mi |
32 Bowen Ave SE, Atlanta, GA 30315 | $1,425 | 2 | 1 | 720 | 0.4 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 |
More comparable properties
Upgrade to access!Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
Upgrade to access!CoC vs Downpayment
Investment projections and seasonality
Upgrade to access!CoC vs Purchase Price
Investment projections and seasonality
Upgrade to access!