Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.45% first-year return on $31,500 initial cash invested.
9.45%
Cash On Cash
8.76%
Cap Rate
1.43
DSCR
$1,650
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,402
Mortgage P&I
46%
$765
Property Taxes
10%
$157
Home Insurance
3%
$52
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
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 |
1996 Thomasville Dr SE, Atlanta, GA 30315 | $1,600 | 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