Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.3% first-year return on $407k initial cash invested.
-26.3%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$3,510
Rent
-$8,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1938k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$388k
Closing costs
1%
$19,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,510
Total Expenses
$12,429
Mortgage P&I
275%
$9,651
Property Taxes
24%
$836
Home Insurance
20%
$700
HOA
9%
$328
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
510 Stonebrook Farms Dr, Alpharetta, GA 30004 | $4,300 | 4 | 5 | 4354 | 1.4 mi |
320 Rissington Psge, Milton, GA 30004 | $3,998 | 4 | 3.5 | 4001 | 2.3 mi |
6835 Polo Fields Pkwy, Cumming, GA 30040 | $3,750 | 4 | 3.5 | 3532 | 3.5 mi |
126 Laurel Ridge Dr, Alpharetta, GA 30004 | $3,500 | 5 | 5 | 3800 | 2.7 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