Unlock all features! Tap here to upgrade
132 Allen Memorial Dr SW, Milledgeville, GA 31061
3 beds • 2 baths • 1556 sqft
$188,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -1.61% first-year return on $39,480 initial cash invested.
-1.61%
Cash On Cash
6.54%
Cap Rate
1.02
DSCR
$1,533
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,533 income − $1,586 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,480
Downpayment
20%
$37,600
Closing costs
1%
$1,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,533
Total Expenses
$1,586
Mortgage P&I
65%
$1,000
Property Taxes
8%
$121
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0