Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.37% first-year return on $57,750 initial cash invested.
-8.37%
Cash On Cash
4.37%
Cap Rate
0.75
DSCR
$1,570
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,973
Mortgage P&I
84%
$1,326
Property Taxes
9%
$144
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
204 Westcliff Center St, Warner Robins, GA 31093 | $1,695 | 3 | 2 | 2257 | 0.9 mi |
700 Green St, Warner Robins, GA 31093 | $1,500 | 3 | 2.5 | 1872 | 1.3 mi |
316 Meadowridge Dr, Warner Robins, GA 31093 | $1,795 | 3 | 2 | 2100 | 1.2 mi |
102 Forrester Dr, Warner Robins, GA 31088 | $1,550 | 3 | 3 | 1516 | 1.4 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