Unlock all features! Tap here to upgrade
5355 Flowering Dogwood Ct, Powder Springs, GA 30127
3 beds • 3 baths • 2719 sqft
$527,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.37% first-year return on $129k initial cash invested.
-7.37%
Cash On Cash
4.34%
Cap Rate
0.75
DSCR
$3,662
Rent
-$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,275
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,662
Total Expenses
$4,453
Mortgage P&I
70%
$2,553
Property Taxes
11%
$404
Home Insurance
5%
$187
HOA
2%
$65
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$403