Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -586.07% first-year return on $22,050 initial cash invested.
-586.07%
Cash On Cash
-116.06%
Cap Rate
-19.42
DSCR
$1,820
Rent
-$10,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$12,589
Mortgage P&I
29%
$523
Property Taxes
635%
$11,556
Home Insurance
2%
$37
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1290 Cahaba Dr SW, Atlanta, GA 30311 | $1,400 | 3 | 1 | 1178 | 0.2 mi |
1246 Anchor Ter SW, Atlanta, GA 30311 | $1,575 | 3 | 1 | 1296 | 0.3 mi |
1443 Venetian Dr SW, Atlanta, GA 30311 | $1,450 | 3 | 1 | 1139 | 0.7 mi |
1315 Kenilworth Dr SW, Atlanta, GA 30310 | $1,550 | 3 | 1 | 1120 | 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