Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.64% first-year return on $17,073 initial cash invested.
17.64%
Cash On Cash
10.51%
Cap Rate
1.74
DSCR
$1,030
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$81,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,073
Downpayment
20%
$16,260
Closing costs
1%
$813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,030
Total Expenses
$779
Mortgage P&I
40%
$409
Property Taxes
8%
$82
Home Insurance
2%
$19
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2843 Knox St, Columbus, GA 31903 | $1,095 | 2 | 1 | 1302 | 0.8 mi |
75 Munson Dr, Columbus, GA 31903 | $950 | 2 | 1 | 1251 | 1.4 mi |
2704-A Lee St, Unit A1, Columbus, GA 31903 | $950 | 2 | 2 | 986 | 1.5 mi |
483 Harold St, Columbus, GA 31903 | $975 | 2 | 2 | 962 | 1.9 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