Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.01% first-year return on $208k initial cash invested.
-19.01%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$3,560
Rent
-$3,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,884
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,560
Total Expenses
$6,849
Mortgage P&I
135%
$4,823
Property Taxes
20%
$724
Home Insurance
11%
$376
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1257 Briar Hills Dr NE, Atlanta, GA 30306 | $6,000 | 3 | 2 | 1877 | 0.8 mi |
1210 Lenox Cir NE, Atlanta, GA 30306 | $4,950 | 3 | 2 | 1683 | 0.2 mi |
1897 Wildwood Pl NE, Atlanta, GA 30324 | $4,850 | 3 | 3 | 2330 | 0.9 mi |
1403 Lavista Rd NE, Atlanta, GA 30324 | $3,600 | 3 | 2.5 | 1923 | 0.8 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