Unlock all features! Tap here to upgrade
4553 Silver Springs Blvd, Powder Springs, GA 30127
3 beds • 3 baths • 2571 sqft
$381,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.11% first-year return on $80,031 initial cash invested.
-11.11%
Cash On Cash
4.12%
Cap Rate
0.67
DSCR
$2,162
Rent
-$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $2,903 expenses = $741 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,031
Downpayment
20%
$76,220
Closing costs
1%
$3,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,162
Total Expenses
$2,903
Mortgage P&I
90%
$1,942
Property Taxes
7%
$144
Home Insurance
6%
$135
HOA
6%
$120
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0