Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.68% first-year return on $97,377 initial cash invested.
-13.68%
Cash On Cash
3.19%
Cap Rate
0.55
DSCR
$2,160
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,377
Downpayment
20%
$92,740
Closing costs
1%
$4,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$3,270
Mortgage P&I
104%
$2,236
Property Taxes
14%
$304
Home Insurance
8%
$166
HOA
0%
$2
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2939 Rivercrest Dr, Gainesville, GA 30507 | $2,100 | 3 | 2.5 | 3039 | 2.7 mi |
3105 Poplar Springs Dr, Gainesville, GA 30507 | $1,875 | 3 | 3 | 2444 | 2.4 mi |
4337 Caney Fork Cir, Braselton, GA 30517 | $2,499 | 3 | 2.5 | 2586 | 2.4 mi |
5274 Mulberry Creek Way, Flowery Branch, GA 30542 | $2,149 | 3 | 3 | 2400 | 4.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality