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 Mid-Term investment with a projected -10.19% first-year return on $84,402 initial cash invested.
-10.19%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$2,055
Rent
-$717
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
$84,402
Downpayment
20%
$63,240
Closing costs
1%
$3,162
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,055
Total Expenses
$2,772
Mortgage P&I
77%
$1,587
Property Taxes
16%
$320
Home Insurance
8%
$166
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226