Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 77.32% first-year return on $6,720 initial cash invested.
77.32%
Cash On Cash
23.89%
Cap Rate
3.93
DSCR
$850
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$850 income − $417 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$32,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$6,720
Downpayment
20%
$6,400
Closing costs
1%
$320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$850
Total Expenses
$417
Mortgage P&I
19%
$162
Property Taxes
3%
$24
Home Insurance
1%
$11
HOA
0%
$0
Property Management
10%
$85
CapEx
5%
$42
Vacancy
6%
$51
Maintenance
5%
$42
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3921 6th Ave, Columbus, GA 31904 | $750 | 2 | 1 | 725 | 0.2 mi |
4008 Maple Cir, Columbus, GA 31904 | $775 | 2 | 1 | 725 | 0.2 mi |
4029 6th Ave, Columbus, GA 31904 | $950 | 2 | 1 | 725 | 0.2 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