Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -827.16% first-year return on $31,941 initial cash invested.
-827.16%
Cash On Cash
-167.01%
Cap Rate
-28.11
DSCR
$1,930
Rent
-$22,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,941
Downpayment
20%
$30,420
Closing costs
1%
$1,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$23,947
Mortgage P&I
39%
$753
Property Taxes
1176%
$22,692
Home Insurance
0%
$1
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
195 Polar Rock Rd SW, Atlanta, GA 30315 | $1,950 | 4 | 2 | 1179 | 0.4 mi |
2401 Macon Dr SW, Atlanta, GA 30315 | $1,800 | 4 | 2 | 1320 | 0.6 mi |
2272 Baywood Dr SE, Atlanta, GA 30315 | $2,295 | 4 | 2 | 1175 | 0.7 mi |
221 Banberry Dr SE, Atlanta, GA 30315 | $1,600 | 4 | 2 | 1313 | 1.1 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