Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.65% first-year return on $15,750 initial cash invested.
-28.65%
Cash On Cash
1.12%
Cap Rate
$1,080
Rent
-$376
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,080
Total Expenses
$1,456
Mortgage P&I
36%
$392
Property Taxes
5%
$52
Home Insurance
2%
$26
HOA
65%
$705
PManagement
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
58 Springside Dr SE, Atlanta, GA 30354 | $1,399 | 2 | 1 | 864 | 0.3 mi |
3308 Wheeler St, Hapeville, GA 30354 | $1,320 | 2 | 1 | 812 | 1.2 mi |
144 Oak Dr SW, Atlanta, GA 30354 | $1,400 | 2 | 1 | 875 | 0.4 mi |
532 Cleveland Ave SW, # 4, Atlanta, GA 30315 | $950 | 2 | 1 | 836 | 1.3 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