Unlock all features! Tap here to upgrade
1467 Little Hendricks Mountain Rd, Jasper, GA 30143
3 beds • 2 baths • 2132 sqft
$338,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -8.42% first-year return on $71,106 initial cash invested.
-8.42%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$2,439
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $2,938 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,106
Downpayment
20%
$67,720
Closing costs
1%
$3,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,439
Total Expenses
$2,938
Mortgage P&I
69%
$1,693
Property Taxes
5%
$117
Home Insurance
5%
$122
HOA
15%
$372
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0