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 Mid-Term investment with a projected -2.93% first-year return on $98,199 initial cash invested.
-2.93%
Cash On Cash
6.31%
Cap Rate
0.95
DSCR
$3,378
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $3,618 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,199
Downpayment
20%
$76,380
Closing costs
1%
$3,819
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$3,618
Mortgage P&I
63%
$2,112
Property Taxes
7%
$222
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372