Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 72.31% first-year return on $5,460 initial cash invested.
72.31%
Cash On Cash
22.8%
Cap Rate
3.77
DSCR
$670
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$26,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$5,460
Downpayment
20%
$5,200
Closing costs
1%
$260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$670
Total Expenses
$341
Mortgage P&I
20%
$131
Property Taxes
4%
$26
Home Insurance
1%
$9
HOA
0%
$0
Property Management
10%
$67
CapEx
5%
$34
Vacancy
6%
$40
Maintenance
5%
$34
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
409 Louis Ave, Albany, GA 31701 | $950 | 2 | 1 | 720 | 0.2 mi |
202 Barton Ave, Albany, GA 31701 | $500 | 2 | 1 | 695 | 0.7 mi |
202 Barton Ave Apt A, Albany, GA 31701 | $500 | 2 | 1 | 695 | 0.7 mi |
1004 S Mckinley St, Albany, GA 31701 | $550 | 2 | 1 | 648 | 0.8 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