Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.64% first-year return on $13,440 initial cash invested.
34.64%
Cash On Cash
14.29%
Cap Rate
2.37
DSCR
$1,040
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$64,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,440
Downpayment
20%
$12,800
Closing costs
1%
$640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,040
Total Expenses
$652
Mortgage P&I
31%
$322
Property Taxes
4%
$38
Home Insurance
2%
$22
HOA
0%
$0
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
846 Bedingfield Ave, Macon, GA 31206 | $1,055 | 3 | 1 | 1187 | 0.5 mi |
830 Bedingfield Ave, Macon, GA 31206 | $1,050 | 3 | 1 | 1173 | 0.5 mi |
3685 Rice Mill Rd, Macon, GA 31206 | $1,300 | 3 | 1 | 1152 | 0.5 mi |
3547 Travis Blvd, Macon, GA 31206 | $875 | 3 | 1 | 1284 | 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