Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.59% first-year return on $15,750 initial cash invested.
18.59%
Cash On Cash
10.7%
Cap Rate
1.77
DSCR
$950
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$950
Total Expenses
$706
Mortgage P&I
40%
$377
Property Taxes
6%
$55
Home Insurance
3%
$26
HOA
0%
$0
Property Management
10%
$95
CapEx
5%
$48
Vacancy
6%
$57
Maintenance
5%
$48
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3827 1st Ave, Columbus, GA 31904 | $1,175 | 2 | 1 | 1200 | 0.7 mi |
329 25th St, Columbus, GA 31904 | $1,000 | 2 | 1 | 1232 | 0.4 mi |
1450 23rd St, Columbus, GA 31901 | $1,049 | 2 | 1 | 1234 | 1.4 mi |
3822 Howard Ave Apt A, Columbus, GA 31904 | $1,100 | 2 | 1 | 1241 | 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