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 looks like a bad Long-Term investment with a projected -6.7% first-year return on $51,072 initial cash invested.
-6.7%
Cash On Cash
5.48%
Cap Rate
0.85
DSCR
$1,652
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,652 income − $1,937 expenses = $285 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,072
Downpayment
20%
$48,640
Closing costs
1%
$2,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,652
Total Expenses
$1,937
Mortgage P&I
79%
$1,313
Property Taxes
7%
$108
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0