Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.44% first-year return on $76,650 initial cash invested.
-18.44%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$1,140
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,140
Total Expenses
$2,318
Mortgage P&I
154%
$1,760
Property Taxes
12%
$134
Home Insurance
11%
$128
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
610 Baytree Rd, Ste A11, Valdosta, GA 31602 | $1,300 | 2 | 2.5 | 0.8 mi | |
1201 N Oak St, Unit B, Valdosta, GA 31601 | $1,500 | 2 | 2.5 | 0.8 mi | |
2304 Mimosa Dr, Unit A, Valdosta, GA 31602 | $1,300 | 2 | 2 | 0.5 mi | |
931 Mcafina Trl, Valdosta, GA 31602 | $850 | 2 | 2 | 1.1 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