Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.03% first-year return on $102k initial cash invested.
-10.03%
Cash On Cash
4.01%
Cap Rate
0.69
DSCR
$2,630
Rent
-$851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$3,481
Mortgage P&I
89%
$2,339
Property Taxes
8%
$220
Home Insurance
6%
$170
HOA
3%
$67
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1460 White Flowers Ln, Lawrenceville, GA 30045 | $2,395 | 4 | 3 | 2883 | 0.1 mi |
913 Daylight Cir, Lawrenceville, GA 30045 | $2,595 | 4 | 3 | 2831 | 0.1 mi |
632 Scenic Creek Dr, Lawrenceville, GA 30046 | $2,350 | 4 | 3 | 2926 | 1 mi |
795 Scenic Creek Dr, Lawrenceville, GA 30046 | $2,395 | 4 | 3 | 2857 | 0.9 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