Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.56% first-year return on $35,700 initial cash invested.
3.56%
Cash On Cash
7.67%
Cap Rate
1.21
DSCR
$1,610
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,504
Mortgage P&I
56%
$901
Property Taxes
8%
$125
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3708 Montrose Dr, Columbus, GA 31906 | $1,559 | 4 | 2 | 1537 | 0.6 mi |
403 Leary Ct, Columbus, GA 31907 | $1,695 | 4 | 2 | 1523 | 0.8 mi |
323 Tennant Ave, Columbus, GA 31907 | $1,525 | 4 | 2 | 1505 | 0.6 mi |
355 Mccartha Dr, Columbus, GA 31907 | $1,895 | 4 | 2 | 1500 | 0.8 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