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 Mid-Term investment with a projected -8.06% first-year return on $155k initial cash invested.
-8.06%
Cash On Cash
5.03%
Cap Rate
0.76
DSCR
$4,354
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,354 income − $5,394 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,520
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,354
Total Expenses
$5,394
Mortgage P&I
83%
$3,601
Property Taxes
1%
$51
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479