Unlock all features! Tap here to upgrade
428 Tall Timber Mountain Rd, Blue Ridge, GA 30513
3 beds • 3 baths • 2361 sqft
$652,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.47% first-year return on $137k initial cash invested.
-15.47%
Cash On Cash
3.65%
Cap Rate
0.55
DSCR
$2,903
Rent
-$1,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,903 income − $4,668 expenses = $1,765 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,903
Total Expenses
$4,668
Mortgage P&I
124%
$3,601
Property Taxes
2%
$51
Home Insurance
9%
$262
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0