Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.19% first-year return on $124k initial cash invested.
-12.19%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$2,790
Rent
-$1,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$4,050
Mortgage P&I
103%
$2,887
Property Taxes
8%
$217
Home Insurance
8%
$210
HOA
0%
$10
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
350 Ivy Mill Ct, Roswell, GA 30076 | $2,850 | 4 | 2.5 | 2164 | 0.4 mi |
540 Silver Pine Trl, Roswell, GA 30076 | $2,695 | 4 | 3 | 2328 | 1.2 mi |
115 Spring Ridge Ct, Roswell, GA 30076 | $2,775 | 4 | 2.5 | 2060 | 0.4 mi |
9880 Lake Forest Way, Roswell, GA 30076 | $2,875 | 4 | 2.5 | 2376 | 0.1 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