Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.68% first-year return on $188k initial cash invested.
-14.68%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$4,330
Rent
-$2,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,938
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,330
Total Expenses
$6,626
Mortgage P&I
102%
$4,425
Property Taxes
14%
$619
Home Insurance
7%
$315
HOA
3%
$142
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3536 Mill Creek Rd NE, Brookhaven, GA 30319 | $3,500 | 3 | 3.5 | 3340 | 0.7 mi |
3571 Sunderland Cir NE, Brookhaven, GA 30319 | $3,995 | 5 | 3.5 | 3434 | 0.9 mi |
3521 Knollhaven Dr NE, Atlanta, GA 30319 | $5,500 | 4 | 2.5 | 0.5 mi | |
1277 Chaucer Ln NE, Atlanta, GA 30319 | $3,500 | 4 | 3 | 2000 | 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