Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.11% first-year return on $19,782 initial cash invested.
25.11%
Cash On Cash
12.5%
Cap Rate
1.97
DSCR
$1,400
Rent
$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,200
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,782
Downpayment
20%
$18,840
Closing costs
1%
$942
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$986
Mortgage P&I
36%
$497
Property Taxes
5%
$73
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
117 Alpine Dr, Macon, GA 31206 | $1,500 | 3 | 2 | 1512 | 0.3 mi |
3857 Gadson Dr, Macon, GA 31204 | $1,600 | 3 | 2 | 1502 | 2.1 mi |
2528 Burbank Pl, Macon, GA 31206 | $1,250 | 3 | 2 | 1600 | 1.9 mi |
2833 Walmar Dr, Macon, GA 31206 | $980 | 3 | 2 | 1368 | 1.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality