Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.82% first-year return on $29,379 initial cash invested.
6.82%
Cash On Cash
8.42%
Cap Rate
1.32
DSCR
$1,440
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,273
Mortgage P&I
52%
$743
Property Taxes
7%
$107
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
608 Bernard Dr, Warner Robins, GA 31093 | $1,200 | 4 | 2 | 1600 | 0.8 mi |
308 Camellia Cir, Warner Robins, GA 31093 | $1,400 | 4 | 2 | 1525 | 0.5 mi |
513 American Blvd, Warner Robins, GA 31093 | $1,195 | 4 | 2 | 1539 | 0.6 mi |
5001 Pincrest Dr, Warner Robins, GA 31093 | $1,800 | 4 | 2 | 1818 | 1.5 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