Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.98% first-year return on $315k initial cash invested.
-21.98%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$3,460
Rent
-$5,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,460
Total Expenses
$9,230
Mortgage P&I
215%
$7,425
Property Taxes
11%
$380
Home Insurance
15%
$525
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6085 Glenridge Dr, Sandy Springs, GA 30328 | $4,000 | 5 | 3 | 3047 | 0.4 mi |
800 Glenairy Dr, Sandy Springs, GA 30328 | $3,995 | 5 | 3.5 | 3100 | 0.2 mi |
54 Basswood Cir, Sandy Springs, GA 30328 | $4,350 | 4 | 3.5 | 3330 | 0.5 mi |
6525 Williamson Dr NE, Atlanta, GA 30328 | $3,250 | 5 | 4 | 4000 | 0.6 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