Unlock all features! Tap here to upgrade
1403 Ninety Seven Springs Rd NE, Dalton, GA 30721
3 beds • 2 baths • 1482 sqft
$269,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 1% first-year return on $74,679 initial cash invested.
1%
Cash On Cash
7.33%
Cap Rate
1.12
DSCR
$2,703
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $2,641 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$2,641
Mortgage P&I
55%
$1,478
Property Taxes
6%
$151
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297