Unlock all features! Tap here to upgrade
5438 Martins Crossing Rd, Stone Mountain, GA 30088
3 beds • 2 baths • 1436 sqft
$266,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.3% first-year return on $56,007 initial cash invested.
-12.3%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$1,714
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,007
Downpayment
20%
$53,340
Closing costs
1%
$2,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,714
Total Expenses
$2,288
Mortgage P&I
77%
$1,314
Property Taxes
25%
$420
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0