Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.47% first-year return on $133k initial cash invested.
-15.47%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$2,750
Rent
-$1,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,343
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,750
Total Expenses
$4,467
Mortgage P&I
113%
$3,101
Property Taxes
14%
$394
Home Insurance
7%
$206
HOA
2%
$50
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3250 Old Evergreen Way, Alpharetta, GA 30022 | $2,650 | 3 | 3 | 2085 | 0.6 mi |
615 Rosedown Way, Johns Creek, GA 30022 | $2,900 | 3 | 3 | 1938 | 0.2 mi |
145 Shoreline Walk, Alpharetta, GA 30022 | $2,800 | 3 | 2.5 | 2251 | 0.5 mi |
10470 Virginia Pine Ln, Alpharetta, GA 30022 | $2,600 | 3 | 3 | 1969 | 0.7 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