Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.94% first-year return on $46,179 initial cash invested.
-2.94%
Cash On Cash
5.89%
Cap Rate
0.97
DSCR
$1,520
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,633
Mortgage P&I
73%
$1,116
Property Taxes
3%
$45
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1201 5th Ave, West Point, GA 31833 | $1,295 | 3 | 2 | 1600 | 7.3 mi |
2156 County Rd, 288, Five Points, AL 36855 | $1,400 | 3 | 2 | 1400 | 5.5 mi |
1006 N 16th St, Lanett, AL 36863 | $1,295 | 3 | 2 | 1509 | 7 mi |
806 21st Ave SW, Lanett, AL 36863 | $1,900 | 3 | 2 | 1762 | 7.7 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