Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.77% first-year return on $114k initial cash invested.
-10.77%
Cash On Cash
4.09%
Cap Rate
0.68
DSCR
$2,910
Rent
-$1,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,433
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,910
Total Expenses
$3,934
Mortgage P&I
94%
$2,730
Property Taxes
5%
$146
Home Insurance
7%
$192
HOA
4%
$108
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
42 Dalmer Dr, Marietta, GA 30008 | $3,400 | 4 | 3.5 | 2461 | 0.1 mi |
831 Corsiglia Farm Flts, Marietta, GA 30060 | $3,800 | 4 | 4 | 2635 | 1.5 mi |
831 Corsiglia Farm Flts, Unit 831, Marietta, GA 30060 | $3,800 | 4 | 4 | 2764 | 1.5 mi |
140 Coryell St SE, Marietta, GA 30060 | $2,220 | 4 | 3 | 2500 | 0.6 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