Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.6% first-year return on $50,379 initial cash invested.
-10.6%
Cash On Cash
4.5%
Cap Rate
0.71
DSCR
$1,410
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$1,855
Mortgage P&I
90%
$1,275
Property Taxes
9%
$130
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
115 Devonshire Rd, Warner Robins, GA 31088 | $1,450 | 3 | 2 | 1400 | 0.2 mi |
107 Springdale Dr, Warner Robins, GA 31088 | $1,250 | 3 | 2 | 1442 | 0.5 mi |
418 Skyway Dr, Warner Robins, GA 31088 | $1,395 | 3 | 2 | 1364 | 0.9 mi |
310 Orchard Way, Warner Robins, GA 31088 | $1,450 | 3 | 2 | 1326 | 0.6 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