Unlock all features! Tap here to upgrade
1535 Dawnville Beaverdale Rd NE, Dalton, GA 30721
3 beds • 2 baths • 2352 sqft
$316,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.12% first-year return on $66,402 initial cash invested.
-19.12%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$1,370
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,402
Downpayment
20%
$63,240
Closing costs
1%
$3,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$2,428
Mortgage P&I
116%
$1,587
Property Taxes
23%
$320
Home Insurance
12%
$166
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0