Unlock all features! Tap here to upgrade
714 S Martin Luther King Jr Dr, Thomasville, GA 31792
3 beds • 2 baths • 1808 sqft
$125,000
View on ZillowThis property could be a profitable Long-Term investment with a projected 41.55% first-year return on $26,250 initial cash invested.
41.55%
Cash On Cash
15.98%
Cap Rate
2.58
DSCR
$2,209
Rent
$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $1,300 expenses = $909 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,209
Total Expenses
$1,300
Mortgage P&I
29%
$646
Property Taxes
2%
$36
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0