Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $214k initial cash invested.
-20.38%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$3,410
Rent
-$3,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1018k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$204k
Closing costs
1%
$10,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,410
Total Expenses
$7,040
Mortgage P&I
148%
$5,039
Property Taxes
20%
$665
Home Insurance
11%
$367
HOA
2%
$83
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$205
Maintenance
5%
$170
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7955 Magnolia Sq, Sandy Springs, GA 30350 | $4,450 | 4 | 3.5 | 4264 | 0.4 mi |
1012 Madeline Ln, Atlanta, GA 30350 | $4,250 | 4 | 3.5 | 4112 | 0.5 mi |
996 Pitts Rd, Unit B, Sandy Springs, GA 30350 | $3,800 | 4 | 4 | 3250 | 0.5 mi |
996 Pitts Rd, Unit B, Atlanta, GA 30350 | $3,900 | 4 | 4 | 3250 | 0.5 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