Unlock all features! Tap here to upgrade
251 Deer Valley Estate Rd, Sautee Nacoochee, GA 30571
3 beds • 2 baths • 1330 sqft
$243,200
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.24% first-year return on $69,072 initial cash invested.
2.24%
Cash On Cash
7.6%
Cap Rate
1.17
DSCR
$2,478
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $2,349 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,072
Downpayment
20%
$48,640
Closing costs
1%
$2,432
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$2,349
Mortgage P&I
53%
$1,313
Property Taxes
4%
$108
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273