Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
999%
Cash On Cash
999%
Cap Rate
999
DSCR
$890
Rent
$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$0
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$0
Downpayment
0%
$0
Closing costs
0%
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$890
Total Expenses
$289
Property Taxes
6%
$54
Home Insurance
1%
$5
HOA
0%
$0
Property Management
10%
$89
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1206 E Roosevelt Ave, Albany, GA 31705 | $900 | 3 | 1 | 1170 | 0.5 mi |
1009 Swift St, Albany, GA 31705 | $900 | 3 | 1 | 1152 | 0.9 mi |
1806 Keystone Ave, Albany, GA 31705 | $885 | 3 | 1 | 1104 | 1.1 mi |
2540 Cherokee Dr, Albany, GA 31705 | $1,000 | 3 | 1 | 1160 | 2.2 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