Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.85% first-year return on $91,518 initial cash invested.
-13.85%
Cash On Cash
3.17%
Cap Rate
0.55
DSCR
$2,110
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,518
Downpayment
20%
$87,160
Closing costs
1%
$4,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$3,166
Mortgage P&I
100%
$2,101
Property Taxes
17%
$357
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5091 Bird Rd, Gainesville, GA 30506 | $1,765 | 3 | 3 | 1740 | 2 mi |
2440 Thompson Mill Rd, Gainesville, GA 30506 | $2,175 | 3 | 2.5 | 1755 | 4.1 mi |
5253 Monarch Dr, Gainesville, GA 30506 | $2,390 | 3 | 3 | 2532 | 1.1 mi |
4355 Oak Creek Dr, Gainesville, GA 30506 | $1,690 | 3 | 2 | 1482 | 0.5 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