Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.66% first-year return on $14,490 initial cash invested.
-14.66%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$1,310
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$69,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,490
Downpayment
20%
$13,800
Closing costs
1%
$690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$1,487
Mortgage P&I
26%
$343
Property Taxes
4%
$48
Home Insurance
2%
$24
HOA
56%
$730
PManagement
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
140 Mount Zion Rd SE, Apt 36, Atlanta, GA 30354 | $1,100 | 2 | 1 | 800 | 0 mi |
140 Se Mount Zion Rd, Unit 36, Atlanta, GA 30354 | $1,200 | 2 | 1 | 750 | 0 mi |
3263 Wheeler St, Hapeville, GA 30354 | $1,150 | 2 | 1 | 805 | 1.2 mi |
58 Springside Dr SE, Atlanta, GA 30354 | $1,399 | 2 | 1 | 864 | 0.3 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