Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.36% first-year return on $123k initial cash invested.
-11.36%
Cash On Cash
3.81%
Cap Rate
0.65
DSCR
$3,250
Rent
-$1,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$118k
Closing costs
1%
$5,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,250
Total Expenses
$4,419
Mortgage P&I
88%
$2,874
Property Taxes
13%
$407
Home Insurance
7%
$219
HOA
2%
$75
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4989 Kings Wood Dr NE, Roswell, GA 30075 | $3,100 | 4 | 2.5 | 2837 | 0.3 mi |
3765 Cochran Lake Dr, Marietta, GA 30062 | $3,300 | 4 | 3 | 2890 | 2.5 mi |
2681 Ravenoaks Pl, Marietta, GA 30062 | $3,795 | 4 | 3 | 2529 | 0.8 mi |
1951 Wellington Ln, Marietta, GA 30062 | $3,950 | 4 | 3 | 2795 | 2.3 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