Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.8% first-year return on $251k initial cash invested.
-19.8%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$4,360
Rent
-$4,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,962
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,360
Total Expenses
$8,504
Mortgage P&I
137%
$5,957
Property Taxes
17%
$747
Home Insurance
10%
$446
HOA
5%
$220
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
320 Anglin Walk, Alpharetta, GA 30009 | $6,500 | 4 | 3.5 | 3005 | 0.3 mi |
175 Jayne Ellen Way, Alpharetta, GA 30009 | $4,000 | 4 | 3.5 | 2746 | 0.5 mi |
275 Water Oak Pl, Alpharetta, GA 30009 | $3,039 | 4 | 4 | 2286 | 1 mi |
306 Nottaway Ln, Alpharetta, GA 30009 | $4,850 | 4 | 3.5 | 3698 | 0.6 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