Unlock all features! Tap here to upgrade
638 Smithville Church Rd, Warner Robins, GA 31088
3 beds • 2 baths • 2052 sqft
$425,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.66% first-year return on $89,250 initial cash invested.
-11.66%
Cash On Cash
3.56%
Cap Rate
0.62
DSCR
$2,004
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,004
Total Expenses
$2,871
Mortgage P&I
101%
$2,028
Property Taxes
9%
$174
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0