Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.81% first-year return on $154k initial cash invested.
-15.81%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$3,510
Rent
-$2,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,510
Total Expenses
$5,538
Mortgage P&I
102%
$3,584
Property Taxes
18%
$631
Home Insurance
8%
$280
HOA
4%
$129
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9925 Farmbrook Ln, Alpharetta, GA 30022 | $5,500 | 4 | 3 | 3308 | 1.1 mi |
11125 Glenbarr Dr, Johns Creek, GA 30097 | $3,400 | 4 | 3 | 3000 | 1.7 mi |
340 Medridge Dr, Alpharetta, GA 30022 | $3,100 | 4 | 2.5 | 2803 | 0.3 mi |
5215 Skidaway Dr, Alpharetta, GA 30022 | $3,595 | 4 | 2.5 | 2886 | 0.9 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