Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.92% first-year return on $148k initial cash invested.
-17.92%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$2,830
Rent
-$2,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,041
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,830
Total Expenses
$5,038
Mortgage P&I
123%
$3,483
Property Taxes
20%
$561
Home Insurance
9%
$257
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
409 Cranleigh Rdg SE, Smyrna, GA 30080 | $3,500 | 4 | 3.5 | 2451 | 0.7 mi |
2462 Reed St SE, Smyrna, GA 30080 | $3,990 | 4 | 4 | 3510 | 0.2 mi |
2316 Echelon Ln, Smyrna, GA 30080 | $3,900 | 4 | 3.5 | 3197 | 0.3 mi |
2674 Telfair Dr SE, Smyrna, GA 30080 | $3,200 | 4 | 3 | 2466 | 0.1 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