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 Mid-Term investment with a projected -2.37% first-year return on $74,007 initial cash invested.
-2.37%
Cash On Cash
5.72%
Cap Rate
0.97
DSCR
$2,571
Rent
-$146
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
$74,007
Downpayment
20%
$53,340
Closing costs
1%
$2,667
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,571
Total Expenses
$2,717
Mortgage P&I
51%
$1,314
Property Taxes
16%
$420
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283