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 Long-Term investment with a projected -15.19% first-year return on $111k initial cash invested.
-15.19%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$2,441
Rent
-$1,402
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
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,441
Total Expenses
$3,843
Mortgage P&I
105%
$2,553
Property Taxes
17%
$404
Home Insurance
8%
$187
HOA
3%
$65
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0