Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.74% first-year return on $21,000 initial cash invested.
28.74%
Cash On Cash
13.06%
Cap Rate
2.16
DSCR
$1,620
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,117
Mortgage P&I
31%
$504
Property Taxes
10%
$157
Home Insurance
2%
$35
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2006 Akron Dr SE, Atlanta, GA 30315 | $1,625 | 3 | 1 | 1034 | 0.3 mi |
1788 Thomasville Dr SE, Atlanta, GA 30315 | $1,395 | 3 | 1 | 1050 | 0.7 mi |
1324 Kipling St SE, Atlanta, GA 30315 | $1,445 | 3 | 1 | 1020 | 0.4 mi |
1984 Thomasville Dr SE, Atlanta, GA 30315 | $2,000 | 3 | 1 | 1025 | 0.7 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