Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.05% first-year return on $35,196 initial cash invested.
-2.05%
Cash On Cash
6.17%
Cap Rate
1.01
DSCR
$1,360
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,196
Downpayment
20%
$33,520
Closing costs
1%
$1,676
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$1,420
Mortgage P&I
63%
$854
Property Taxes
11%
$152
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2809 Partridge Dr, Apt B, Albany, GA 31721 | $1,085 | 3 | 2 | 1412 | 0.5 mi |
3104 Nw Fernridge Dr, Albany, GA 31707 | $1,200 | 3 | 2 | 1439 | 0.3 mi |
1206 Westwood Dr, Apt A, Albany, GA 31721 | $1,235 | 3 | 2 | 1428 | 0.4 mi |
2806 Stonewater Dr, Albany, GA 31721 | $1,575 | 3 | 2 | 1449 | 0.3 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