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 might be a fair Mid-Term investment with a projected 6.91% first-year return on $57,480 initial cash invested.
6.91%
Cash On Cash
9.08%
Cap Rate
1.42
DSCR
$2,300
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $1,969 expenses = $331 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,480
Downpayment
20%
$37,600
Closing costs
1%
$1,880
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,300
Total Expenses
$1,969
Mortgage P&I
43%
$1,000
Property Taxes
5%
$121
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253