Unlock all features! Tap here to upgrade
8435 River Hill Commons Dr, Ball Ground, GA 30107
3 beds • 2 baths • 1815 sqft
$381,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.03% first-year return on $80,199 initial cash invested.
-12.03%
Cash On Cash
4.47%
Cap Rate
0.67
DSCR
$2,252
Rent
-$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $3,056 expenses = $804 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,199
Downpayment
20%
$76,380
Closing costs
1%
$3,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,252
Total Expenses
$3,056
Mortgage P&I
94%
$2,112
Property Taxes
10%
$222
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0