Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.94% first-year return on $150k initial cash invested.
-11.94%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$3,630
Rent
-$1,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,630
Total Expenses
$5,122
Mortgage P&I
97%
$3,535
Property Taxes
9%
$319
Home Insurance
9%
$315
HOA
0%
$8
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7040 Glenridge Dr, Atlanta, GA 30328 | $3,850 | 4 | 3 | 2700 | 0.9 mi |
420 W Spalding Dr NE, Atlanta, GA 30328 | $4,015 | 4 | 2.5 | 2584 | 0.3 mi |
420 Heritage Way, Sandy Springs, GA 30328 | $3,000 | 4 | 2.5 | 2600 | 1.1 mi |
815 Sudbury Rd NE, Atlanta, GA 30328 | $4,500 | 4 | 4 | 4083 | 1.3 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