Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.8% first-year return on $406k initial cash invested.
-21.8%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$6,800
Rent
-$7,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1933k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$387k
Closing costs
1%
$19,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,800
Total Expenses
$14,172
Mortgage P&I
139%
$9,430
Property Taxes
34%
$2,283
Home Insurance
10%
$691
HOA
0%
$0
Property Management
10%
$680
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1022 Reeder Cir NE, Atlanta, GA 30306 | $6,250 | 4 | 5 | 4134 | 0.4 mi |
510 Montgomery Ferry Rd NE, Atlanta, GA 30324 | $4,495 | 4 | 4 | 4500 | 0.8 mi |
510 Montgomery Ferry Dr NE, Atlanta, GA 30324 | $5,500 | 4 | 4 | 4000 | 0.8 mi |
1146 Cumberland Rd N, Unit Rntl, Atlanta, GA 30306 | $9,200 | 4 | 4 | 0.6 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