REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1016 Ira St SW, Atlanta, GA 30310
$165,000 • 3 beds • 3 baths • 1650 sqft

This property could be a profitable Long-Term investment with a projected 29.02% first-year return on $34,650 initial cash invested.

Cash On Cash
29.02%
Cap Rate
13.39%
Rent
$2,505
Cashflow
$838
Rent Confidence:  High
Annual
$30,060
Median
$2,475
Avg
$2,506
Samples
25
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  $2,505
Total Expenses  $1,667
Mortgage P&I  $878
Property Taxes  $81
Home Insurance  $58
PManagement  $250
CapEx  $125
Vacancy  $150
Maintenance  $125
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1805 Coleman St SW$31003316160.8 mi
2919 Coleman St SW$210032.516560.5 mi
31103 Coleman St SW$220032.516720.5 mi
4727 Formwalt St SW$23003318060.9 mi
51100 Hobson St SW$200032.516000.6 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
9453 Erin Ave SW$250032.515840.9 mi
10294 Bass St SW$210032.517160.9 mi
11298 Delevan St SW$211832.514960.2 mi
12884 Sims St SW$38003320000.5 mi
131006 Sw Hubbard St$195032.514960.2 mi
14729 Cooper St SW$174932.515520.9 mi
15955 Coleman St SW$335032.515000.5 mi
16468 Sw Rockwell St$210032.515060.6 mi
171167 Hubbard St SW$175032.514880.5 mi
18776 Metropolitan Pkwy SW, Unit 3A$24753313621 mi
19776 Metropolitan Pkwy SW, # 628MAPL$27253313621 mi
20776 Metropolitan Pkwy SW, # 617MAPL$27753313621 mi
21776 Metropolitan Pkwy SW, # 623MAPL$27753313621 mi
22776 Metropolitan Pkwy SW, # 633MAPL$33003313621 mi
23776 Metropolitan Pkwy SW, # 607OAK$28253313621 mi
24776 Metropolitan Pkwy SW, # 612OAK$25753313621 mi
25776 Metropolitan Pkwy SW, # 783ASH$27753313621 mi