Unlock all features! Tap here to upgrade
437 Belted Kingfisher Ln, Richmond Hill, GA 31324
3 beds • 5 baths • 2958 sqft
$2,413,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -35.06% first-year return on $525k initial cash invested.
-35.06%
Cash On Cash
-1.42%
Cap Rate
-0.23
DSCR
$5,451
Rent
-$15,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,451 income − $20,786 expenses = $15,335 out of pocket
Investment Breakdown
|
Purchase Price
$2414k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$483k
Closing costs
1%
$24,137
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,451
Total Expenses
$20,786
Mortgage P&I
225%
$12,256
Property Taxes
21%
$1,128
Home Insurance
17%
$910
HOA
85%
$4,638
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600