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 Long-Term investment with a projected -38.45% first-year return on $507k initial cash invested.
-38.45%
Cash On Cash
-1.89%
Cap Rate
-0.31
DSCR
$3,634
Rent
-$16,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $19,877 expenses = $16,243 out of pocket
Investment Breakdown
|
Purchase Price
$2414k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$507k
Downpayment
20%
$483k
Closing costs
1%
$24,137
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,634
Total Expenses
$19,877
Mortgage P&I
337%
$12,256
Property Taxes
31%
$1,128
Home Insurance
25%
$910
HOA
128%
$4,638
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0