This property might be a fair Long-Term investment with a projected 1.8% first-year return on $48,048 initial cash invested.
1.8%
Cash On Cash
7.69%
Cap Rate
1.13
DSCR
$2,010
Rent
$72
Cashflow
Cash Flow
$2,010 income − $1,938 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,048
Downpayment
20%
$45,760
Closing costs
1%
$2,288
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$1,938
Mortgage P&I
64%
$1,295
Property Taxes
2%
$39
Home Insurance
4%
$82
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3788 Pine Brook Dr, Acworth, GA 30102 | $1,985 | 3 | 2 | 1456 | 1.4 mi |
1010 Pepper Cir NW, Acworth, GA 30101 | $1,999 | 3 | 2 | 1450 | 2 mi |
1028 Pepper Cir NW, Acworth, GA 30101 | $1,940 | 3 | 2 | 1499 | 1.9 mi |
Projection Charts
Investment Value YoY