Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.43% first-year return on $129k initial cash invested.
-15.43%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$2,930
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,139
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,930
Total Expenses
$4,588
Mortgage P&I
104%
$3,040
Property Taxes
17%
$493
Home Insurance
7%
$219
HOA
3%
$75
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8900 S Somerset Ln, Alpharetta, GA 30004 | $2,900 | 3 | 3 | 1934 | 0.2 mi |
225 Jayne Ellen Way, Alpharetta, GA 30009 | $4,500 | 3 | 3 | 2800 | 0.4 mi |
2255 Winthrope Way Dr, Alpharetta, GA 30009 | $2,950 | 3 | 3 | 1900 | 0.5 mi |
1800 Millstone Ct, Alpharetta, GA 30004 | $3,000 | 3 | 2.5 | 1523 | 0.2 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