Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.43% first-year return on $221k initial cash invested.
-19.43%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$3,930
Rent
-$3,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,930
Total Expenses
$7,500
Mortgage P&I
134%
$5,277
Property Taxes
21%
$834
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1160 Kendron Ln, # 16, Atlanta, GA 30329 | $3,600 | 4 | 4 | 2356 | 0.2 mi |
1197 Fallaw Ln, Atlanta, GA 30329 | $3,700 | 4 | 3.5 | 2625 | 0.2 mi |
1231 Wildcliff Cir NE, Atlanta, GA 30329 | $4,250 | 4 | 3.5 | 2590 | 0.5 mi |
2041 Briarcliff Rd NE, Atlanta, GA 30329 | $4,000 | 4 | 3.5 | 2272 | 0.1 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