Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.19% first-year return on $564k initial cash invested.
-25.19%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$5,930
Rent
-$11,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2684k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$564k
Downpayment
20%
$537k
Closing costs
1%
$26,842
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,930
Total Expenses
$17,763
Mortgage P&I
228%
$13,491
Property Taxes
27%
$1,593
Home Insurance
19%
$1,138
HOA
0%
$0
Property Management
10%
$593
CapEx
5%
$296
Vacancy
6%
$356
Maintenance
5%
$296
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1194 E Rock Springs Rd NE, Atlanta, GA 30306 | $9,500 | 4 | 4 | 3450 | 0.5 mi |
1742 Helen Dr NE, Atlanta, GA 30306 | $6,950 | 4 | 4.5 | 3264 | 0.6 mi |
1146 Cumberland Rd N, Unit Rntl, Atlanta, GA 30306 | $9,200 | 4 | 4 | 0.6 mi | |
1146 Cumberland A Rd NE, Atlanta, GA 30306 | $9,400 | 4 | 4 | 0.6 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