Unlock all features! Tap here to upgrade
1572 Jersey Social Circle Rd, Covington, GA 30014
3 beds • 2 baths • 2013 sqft
$427,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -5.48% first-year return on $108k initial cash invested.
-5.48%
Cash On Cash
5.32%
Cap Rate
0.85
DSCR
$4,213
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,213 income − $4,705 expenses = $492 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,540
Closing costs
1%
$4,277
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,213
Total Expenses
$4,705
Mortgage P&I
53%
$2,220
Property Taxes
7%
$306
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,053