Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.73% first-year return on $138k initial cash invested.
-16.73%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$2,810
Rent
-$1,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,810
Total Expenses
$4,741
Mortgage P&I
115%
$3,223
Property Taxes
19%
$543
Home Insurance
8%
$226
HOA
1%
$19
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
315 Landing, Entry, Alpharetta, GA 30022 | $3,200 | 3 | 2.5 | 2609 | 0.1 mi |
730 Wheeler Peak Way, Alpharetta, GA 30022 | $2,600 | 3 | 2.5 | 2538 | 0.4 mi |
9900 Barston Ct, Alpharetta, GA 30022 | $2,800 | 3 | 2.5 | 2576 | 0.7 mi |
3255 Park, Chase, Alpharetta, GA 30022 | $3,200 | 3 | 2.5 | 2521 | 1.4 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