Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.46% first-year return on $99,225 initial cash invested.
-10.46%
Cash On Cash
4.18%
Cap Rate
0.69
DSCR
$2,740
Rent
-$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,225
Downpayment
20%
$94,500
Closing costs
1%
$4,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,740
Total Expenses
$3,605
Mortgage P&I
87%
$2,375
Property Taxes
11%
$302
Home Insurance
6%
$166
HOA
2%
$50
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3474 Whisperwood Ct NW, Marietta, GA 30064 | $1,300 | 4 | 3 | 2709 | 0.1 mi |
3475 Whisperwood Ct NW, Marietta, GA 30064 | $2,699 | 4 | 3 | 2708 | 0.1 mi |
3652 Cambridge Dr SW, Marietta, GA 30064 | $3,600 | 4 | 3 | 2890 | 0.6 mi |
2983 Craster Ct NW, Marietta, GA 30064 | $2,800 | 4 | 3 | 2367 | 1 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