Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.21% first-year return on $154k initial cash invested.
-16.21%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$3,490
Rent
-$2,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,490
Total Expenses
$5,571
Mortgage P&I
103%
$3,586
Property Taxes
20%
$710
Home Insurance
7%
$245
HOA
4%
$124
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5465 Derby Chase Ct, Alpharetta, GA 30005 | $3,200 | 4 | 3.5 | 2697 | 0.1 mi |
1865 Oak Tree Holw, Alpharetta, GA 30005 | $3,900 | 4 | 3.5 | 2648 | 0.6 mi |
3525 Montvale Xing, Cumming, GA 30041 | $3,195 | 4 | 3.5 | 2680 | 0.9 mi |
680 Evening Pine Ln, Johns Creek, GA 30005 | $3,500 | 4 | 3 | 2726 | 0.5 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