Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.94% first-year return on $263k initial cash invested.
-16.94%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$5,060
Rent
-$3,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,060
Total Expenses
$8,766
Mortgage P&I
125%
$6,344
Property Taxes
13%
$668
Home Insurance
9%
$438
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
360 Elden Dr NE, Atlanta, GA 30342 | $5,900 | 4 | 3 | 2850 | 0.3 mi |
146 Mount Paran Rd NE, Atlanta, GA 30342 | $5,000 | 4 | 3 | 2474 | 0.7 mi |
4900 Northland Dr, Atlanta, GA 30342 | $3,799 | 4 | 3.5 | 2601 | 0.7 mi |
410 Montevallo Dr, Sandy Springs, GA 30342 | $3,795 | 4 | 3 | 2075 | 0.1 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