Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.26% first-year return on $24,129 initial cash invested.
25.26%
Cash On Cash
12.56%
Cap Rate
2.02
DSCR
$1,980
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$1,472
Mortgage P&I
30%
$596
Property Taxes
16%
$321
Home Insurance
2%
$40
PManagement
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1453 Pontiac Pl SE, Atlanta, GA 30316 | $1,800 | 2 | 1 | 1020 | 0.4 mi |
1091 Napier St SE, Atlanta, GA 30316 | $2,000 | 2 | 1 | 891 | 0.7 mi |
1245 Lynwyn Ln SE, Unit 1, Atlanta, GA 30316 | $1,375 | 2 | 1 | 0.7 mi | |
1445 Pontiac Pl SE, Unit B, Atlanta, GA 30316 | $1,500 | 1 | 1 | 1200 | 0.4 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