Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.39% first-year return on $147k initial cash invested.
-10.39%
Cash On Cash
3.97%
Cap Rate
0.68
DSCR
$3,730
Rent
-$1,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,730
Total Expenses
$5,002
Mortgage P&I
91%
$3,404
Property Taxes
8%
$303
Home Insurance
7%
$245
HOA
2%
$81
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
330 Summerlin Dr, Alpharetta, GA 30005 | $4,500 | 4 | 4.5 | 3501 | 0.5 mi |
12554 Huntington Trce, Alpharetta, GA 30005 | $3,550 | 4 | 3.5 | 3268 | 0.3 mi |
1210 Composer Ln, Alpharetta, GA 30022 | $3,400 | 4 | 3.5 | 3066 | 1.4 mi |
11492 Mabrypark Pl, Alpharetta, GA 30022 | $3,350 | 4 | 3.5 | 2998 | 1.3 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