Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.02% first-year return on $34,167 initial cash invested.
5.02%
Cash On Cash
7.27%
Cap Rate
1.28
DSCR
$1,460
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,167
Downpayment
20%
$32,540
Closing costs
1%
$1,627
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,317
Mortgage P&I
53%
$770
Property Taxes
8%
$110
Home Insurance
4%
$57
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1735 Jimmy Carter Dr, Valdosta, GA 31602 | $1,400 | 4 | 2 | 1600 | 0.4 mi |
2714 Sheridan Pl, Valdosta, GA 31602 | $1,275 | 4 | 2 | 1515 | 0.5 mi |
1825 Chestnut Dr, Valdosta, GA 31602 | $1,775 | 4 | 2 | 1462 | 0.6 mi |
930 Lakeside Dr, Valdosta, GA 31602 | $1,425 | 4 | 2 | 0.5 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