Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.24% first-year return on $50,379 initial cash invested.
3.24%
Cash On Cash
7.06%
Cap Rate
1.21
DSCR
$2,260
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$2,124
Mortgage P&I
51%
$1,162
Property Taxes
13%
$290
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
261 Willow Lake Dr, Leesburg, GA 31763 | $2,299 | 4 | 2 | 2338 | 1.2 mi |
266 Willow Lake Dr, Leesburg, GA 31763 | $2,450 | 4 | 2.5 | 2450 | 1.2 mi |
485 Fussell Rd, Leesburg, GA 31763 | $2,500 | 4 | 2 | 2230 | 1.8 mi |
244 Hawkstead Dr, Leecounty, GA 31763 | $1,975 | 4 | 2 | 2184 | 1.6 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