Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.2% first-year return on $181k initial cash invested.
-15.2%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$3,940
Rent
-$2,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,940
Total Expenses
$6,237
Mortgage P&I
106%
$4,184
Property Taxes
18%
$721
Home Insurance
8%
$308
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6640 Williamson Dr, Atlanta, GA 30328 | $3,950 | 4 | 3 | 3915 | 0.9 mi |
6640 Williamson Dr NE, Atlanta, GA 30328 | $4,000 | 4 | 3 | 3915 | 0.9 mi |
7040 Glenridge Dr, Atlanta, GA 30328 | $3,850 | 4 | 3 | 2700 | 0.8 mi |
355 Westerhall Ct, Sandy Springs, GA 30328 | $4,300 | 5 | 4 | 3654 | 0.2 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