Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.92% first-year return on $27,300 initial cash invested.
8.92%
Cash On Cash
8.34%
Cap Rate
1.43
DSCR
$1,410
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$1,207
Mortgage P&I
45%
$630
Property Taxes
12%
$165
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3610 Parr Rd, Albany, GA 31705 | $1,200 | 3 | 2 | 0.9 mi | |
3713 Countryside Dr, Albany, GA 31705 | $1,435 | 3 | 2 | 1500 | 1 mi |
3716 Countryside Dr, Albany, GA 31705 | $1,385 | 3 | 2 | 1500 | 1 mi |
222 Paige St, Albany, GA 31705 | $750 | 3 | 2 | 2.5 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