Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.29% first-year return on $133k initial cash invested.
-18.29%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$2,670
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$4,702
Mortgage P&I
115%
$3,071
Property Taxes
23%
$618
Home Insurance
9%
$228
HOA
3%
$90
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
452 Snow Owl Way, Lawrenceville, GA 30044 | $2,995 | 4 | 3.5 | 3402 | 0.1 mi |
3328 Hidden Valley Cir, Lawrenceville, GA 30044 | $2,900 | 4 | 3.5 | 3224 | 0.5 mi |
3646 Bridge Walk Dr, Lawrenceville, GA 30044 | $2,485 | 4 | 3.5 | 3140 | 0.6 mi |
2645 Wilshire Ter, Lawrenceville, GA 30044 | $2,800 | 4 | 3.5 | 2906 | 1.5 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