REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1016 Ira St SW, Atlanta, GA 30310
$165,0003 beds • 3 baths • 1650 sqft

This property could be a profitable Long-Term investment with a projected 26.29% first-year return on $34,650 initial cash invested.

Cash On Cash
26.29%
Cap Rate
12.78%
Rent
$2,400
Signal: Low
Cashflow
$759
Financing

Purchase Price  $165k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $34,650
Downpayment  $33,000
Closing costs  $1,650
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,400
Total Expenses  $1,641
Mortgage P&I  $878
Property Taxes  $81
Home Insurance  $58
PManagement  $240
CapEx  $120
Vacancy  $144
Maintenance  $120
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11008 Mcdaniel St SW$19493316200.2 mi
2805 Coleman St SW$31003316160.8 mi
31103 Coleman St SW$220032.516720.5 mi
4727 Formwalt St SW$23003318060.9 mi
5449 Mary St SW$20753314400.4 mi
6886 Hubbard St SW, Unit 30310$240032.517280.5 mi
7389 Bass St SW$280032.517041 mi
8966 Sw Mcdaniel St$210032.515200.2 mi
9294 Bass St SW$210032.517160.9 mi
10298 Delevan St SW$214032.514960.2 mi
11884 Sims St SW$38003320000.5 mi
121006 Sw Hubbard St$195032.514960.2 mi
13729 Cooper St SW$174932.515520.9 mi
14868 Hubbard St SW$202532.515160.5 mi
15955 Coleman St SW$335032.515000.5 mi
16468 Sw Rockwell St$210032.515060.6 mi
171188 Ira St SW$220032.514960.5 mi
18776 Metropolitan Pkwy SW, # 612OAK$25753313621 mi
19776 Metropolitan Pkwy SW, # 780ASH$25753313621 mi
20776 Metropolitan Pkwy SW, # 796ASH$26253313621 mi
21776 Metropolitan Pkwy SW, # 615OAK$28253313621 mi
22776 Metropolitan Pkwy SW, # 767BUCK$27753313621 mi
23776 Metropolitan Pkwy SW, # 609OAK$25753313621 mi
24776 Metropolitan Pkwy SW, Unit 605OAK$25763313621 mi
25776 Metropolitan Pkwy SW, # 611OAK$26253313621 mi