Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
999%
Cash On Cash
11.57%
Cap Rate
0.99
DSCR
$2,230
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $2,356 expenses = $126 out of pocket
Investment Breakdown
|
Monthly Mortgage Payment
$1,750
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$2,356
Mortgage P&I
78%
$1,750
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
1%
$25
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8389 Regent St, Jonesboro, GA 30238 | $2,750 | 5 | 3 | 3316 | 0.1 mi |
8153 Mountain Pass, Riverdale, GA 30274 | $2,535 | 5 | 3 | 2600 | 0.6 mi |
8030 Kendrick Rd, Jonesboro, GA 30238 | $2,195 | 5 | 3 | 2376 | 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