Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.34% first-year return on $89,250 initial cash invested.
-9.34%
Cash On Cash
4.18%
Cap Rate
0.72
DSCR
$2,510
Rent
-$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$3,205
Mortgage P&I
82%
$2,049
Property Taxes
14%
$353
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1886 Benson Ave SE, Smyrna, GA 30080 | $2,199 | 3 | 2 | 2184 | 0.3 mi |
769 Belrose Dr SE, Smyrna, GA 30080 | $2,795 | 3 | 2.5 | 2050 | 0.3 mi |
1825 Belmore St SE, Smyrna, GA 30080 | $3,425 | 3 | 2.5 | 1984 | 0.3 mi |
695 Kennesaw Dr SE, Smyrna, GA 30080 | $3,000 | 3 | 2 | 1686 | 0.1 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