Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.46% first-year return on $162k initial cash invested.
-15.46%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$3,100
Rent
-$2,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,100
Total Expenses
$5,184
Mortgage P&I
121%
$3,759
Property Taxes
7%
$213
Home Insurance
10%
$306
HOA
3%
$100
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4139 Westchester Xing NE, Roswell, GA 30075 | $2,795 | 4 | 2.5 | 3246 | 0.5 mi |
3765 Cochran Lake Dr, Marietta, GA 30062 | $3,300 | 4 | 3 | 2890 | 1.1 mi |
3860 Hanover Ct, Marietta, GA 30062 | $2,649 | 4 | 3 | 2840 | 1 mi |
4614 Blakedale Cir NE, Roswell, GA 30075 | $3,100 | 4 | 2.5 | 3448 | 0.6 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