Unlock all features! Tap here to upgrade
4391 Hiram Lithia Springs Rd, Powder Springs, GA 30127
3 beds • 2 baths • 1218 sqft
$203,500
View on ZillowThis property might be a fair Long-Term investment with a projected 0.87% first-year return on $42,735 initial cash invested.
0.87%
Cash On Cash
6.82%
Cap Rate
1.11
DSCR
$1,740
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $1,709 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,735
Downpayment
20%
$40,700
Closing costs
1%
$2,035
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$1,709
Mortgage P&I
60%
$1,038
Property Taxes
7%
$123
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0