166 Erwin Hill Church Rd SE, Adairsville, GA 30103
3 beds • 3 baths • 4776 sqft
$542,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.13% first-year return on $132k initial cash invested.
-9.13%
Cash On Cash
4.52%
Cap Rate
0.7
DSCR
$3,734
Rent
-$1,004
Cashflow
Cash Flow
$3,734 income − $4,738 expenses = $1,004 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,426
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,734
Total Expenses
$4,738
Mortgage P&I
78%
$2,897
Property Taxes
10%
$380
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411