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 might be a fair Mid-Term investment with a projected 1.49% first-year return on $89,106 initial cash invested.
1.49%
Cash On Cash
6.91%
Cap Rate
1.15
DSCR
$3,658
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $3,547 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,106
Downpayment
20%
$67,720
Closing costs
1%
$3,386
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,658
Total Expenses
$3,547
Mortgage P&I
46%
$1,693
Property Taxes
3%
$117
Home Insurance
3%
$122
HOA
10%
$372
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402