Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.82% first-year return on $85,176 initial cash invested.
-8.82%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$2,630
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,176
Downpayment
20%
$81,120
Closing costs
1%
$4,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$3,256
Mortgage P&I
77%
$2,038
Property Taxes
14%
$360
Home Insurance
5%
$144
HOA
1%
$29
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2983 Craster Ct NW, Marietta, GA 30064 | $2,800 | 4 | 3 | 2367 | 0.4 mi |
416 Carmain Ln NW, Marietta, GA 30064 | $2,800 | 4 | 2.5 | 2600 | 0 mi |
3475 Whisperwood Ct NW, Marietta, GA 30064 | $2,699 | 4 | 3 | 2708 | 1.4 mi |
3525 Sir Johns Ct NW, Kennesaw, GA 30152 | $2,300 | 4 | 3 | 2464 | 2.4 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