Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.89% first-year return on $83,979 initial cash invested.
-24.89%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$890
Rent
-$1,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$890
Total Expenses
$2,632
Mortgage P&I
222%
$1,980
Property Taxes
32%
$282
Home Insurance
16%
$140
HOA
0%
$0
Property Management
10%
$89
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1203 Moultrie Rd, Albany, GA 31705 | $999 | 2 | 2 | 1310 | 9.5 mi |
1001 Dunes Ave, Lot 42, Albany, GA 31705 | $650 | 2 | 2 | 10.3 mi | |
728 W 2nd Ave, Albany, GA 31701 | $995 | 2 | 2 | 1475 | 13.2 mi |
2201B Tompkins Ave, Unit B3, Albany, GA 31705 | $695 | 2 | 2 | 1100 | 9.6 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