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 Mid-Term investment with a projected -2.46% first-year return on $98,031 initial cash invested.
-2.46%
Cash On Cash
5.89%
Cap Rate
0.96
DSCR
$3,243
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,444 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,031
Downpayment
20%
$76,220
Closing costs
1%
$3,811
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$3,444
Mortgage P&I
60%
$1,942
Property Taxes
4%
$144
Home Insurance
4%
$135
HOA
4%
$120
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357