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 looks like a bad Long-Term investment with a projected -8.24% first-year return on $56,679 initial cash invested.
-8.24%
Cash On Cash
5.24%
Cap Rate
0.8
DSCR
$1,802
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,802 income − $2,191 expenses = $389 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,802
Total Expenses
$2,191
Mortgage P&I
82%
$1,478
Property Taxes
8%
$151
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0