REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
108 Hillside Ave SE, Atlanta, GA 30315
$170,000 • 2 beds • 1 baths • 796 sqft

This property looks like a bad Long-Term investment with a projected -8.61% first-year return on $35,700 initial cash invested.

Cash On Cash
-8.61%
Cap Rate
4.88%
Rent
$1,170
Cashflow
-$256
Rent Confidence:  High
Annual
$14,040
Median
$1,150
Avg
$1,166
Samples
25
Financing
Purchase Price  $170k
Downpayment  20.0%
Interest Rate  6.8%
Mortgage Duration  30yr.
Cash To Invest
Total  $35,700
Downpayment  20% $34,000
Closing costs  1% $1,700
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,170
Total Expenses  $1,426
Mortgage P&I  76% $890
Property Taxes  15% $173
Home Insurance  5% $60
PManagement  10% $117
CapEx  5% $58
Vacancy  6% $70
Maintenance  5% $58
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1178 Meador Way SE, Atlanta, GA 30315$1295217600.4 mi
2280 Upshaw St SW, Atlanta, GA 30315$1600217600.9 mi
3211 Hipp St SW, Atlanta, GA 30315$1375218560.8 mi
432 Bowen Ave SE, Atlanta, GA 30315$1425217200.4 mi
5262 Arthur Langford Jr Pl SW, # 08A06, Atlanta, GA 30315$975219001 mi
6262 Arthur Langford Jr Pl SW, # 08A01, Atlanta, GA 30315$975219001 mi
7262 Arthur Langford Jr Pl SW, # 09A01, Atlanta, GA 30315$975219001 mi
8262 Arthur Langford Jr Pl SW, # 14A, Atlanta, GA 30315$1150219001 mi
9262 Arthur Langford Jr Pl SW, # 05A06, Atlanta, GA 30315$975219001 mi
10262 Arthur Langford Jr Pl SW, # 08A, Atlanta, GA 30315$1150219001 mi
112178 Jernigan Dr SE, Atlanta, GA 30315$1195218991 mi
12262 Arthur Langford Jr Pl SW, # 12A01, Atlanta, GA 30315$975219001 mi
13262 Arthur Langford Jr Pl SW, # 12A, Atlanta, GA 30315$1150219001 mi
14262 Arthur Langford Jr Pl SW, # 03A02, Atlanta, GA 30315$975219001 mi
15262 Arthur Langford Jr Pl SW, # 05A, Atlanta, GA 30315$1150219001 mi
16244 Hilltop Dr SW, Atlanta, GA 30315$13502110620.8 mi
17506 Federal Ter SE, Atlanta, GA 30315$1600211.1 mi
181947 Conrad Ave SE, Atlanta, GA 30315$12002111580.3 mi
192204 Pryor Rd SW, Atlanta, GA 30315$1650229321.1 mi
20574 Federal Ter SE, Atlanta, GA 30315$15002210001.2 mi
21262 Arthur Langford Jr Pl SW, # 06A04, Atlanta, GA 30315$900117501 mi
22262 Arthur Langford Jr Pl SW, # 07A, Atlanta, GA 30315$900117501 mi
23262 Arthur Langford Jr Pl SW, # 01A03, Atlanta, GA 30315$900117501 mi
24262 Arthur Langford Jr Pl SW, Atlanta, GA 30315$900117501 mi
25262 Arthur Langford Jr Pl SW, # 06A09, Atlanta, GA 30315$900117501 mi

Projections