Unlock all features! Tap here to upgrade
2016 Plantation Pointe Drive, Statesboro, GA 30461
3 beds • 3 baths • 2388 sqft
$374,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.29% first-year return on $96,624 initial cash invested.
-1.29%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$3,310
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,310 income − $3,414 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,624
Downpayment
20%
$74,880
Closing costs
1%
$3,744
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,310
Total Expenses
$3,414
Mortgage P&I
57%
$1,877
Property Taxes
8%
$277
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364