Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.43% first-year return on $19,530 initial cash invested.
11.43%
Cash On Cash
8.88%
Cap Rate
1.53
DSCR
$1,020
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$93,000
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,530
Downpayment
20%
$18,600
Closing costs
1%
$930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,020
Total Expenses
$834
Mortgage P&I
44%
$451
Property Taxes
8%
$85
Home Insurance
3%
$33
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2415 Habersham Rd, Albany, GA 31701 | $1,100 | 3 | 2 | 1100 | 1.3 mi |
405 Holly Dr, Albany, GA 31705 | $1,185 | 3 | 2 | 1188 | 1.8 mi |
416 Williams St, Albany, GA 31705 | $900 | 3 | 2 | 1036 | 1.6 mi |
609 Sapling Ln, Albany, GA 31705 | $800 | 3 | 2 | 1248 | 2.1 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