Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.11% first-year return on $30,030 initial cash invested.
7.11%
Cash On Cash
8.51%
Cap Rate
1.33
DSCR
$1,470
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,030
Downpayment
20%
$28,600
Closing costs
1%
$1,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,292
Mortgage P&I
52%
$762
Property Taxes
6%
$85
Home Insurance
4%
$62
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
202 Sherman St, Warner Robins, GA 31088 | $1,400 | 3 | 2 | 1227 | 0.1 mi |
301 Doyle St, Warner Robins, GA 31088 | $1,650 | 3 | 2 | 1225 | 1.2 mi |
101 Timber Mill Ct, Warner Robins, GA 31088 | $1,695 | 3 | 2 | 1267 | 0.7 mi |
344 Orchard Way, Warner Robins, GA 31088 | $1,600 | 3 | 2 | 1214 | 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