REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1121 Montreat Ave SW, Atlanta, GA 30310
$119,000 • 2 beds • 1 baths • 0 sqft

This property could be a profitable Long-Term investment with a projected 14.02% first-year return on $24,990 initial cash invested.

Cash On Cash
14.02%
Cap Rate
9.52%
Rent
$1,473
Cashflow
$292
Rent Confidence:  High
Annual
$17,676
Median
$1,350
Avg
$1,473
Samples
25
Financing
Purchase Price  $119k
Downpayment  20.0%
Interest Rate  6.1%
Mortgage Duration  30yr.
Cash To Invest
Total  $24,990
Downpayment  $23,800
Closing costs  $1,190
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,473
Total Expenses  $1,181
Mortgage P&I  $578
Property Taxes  $178
Home Insurance  $42
PManagement  10% $147
CapEx  5% $74
Vacancy  6% $88
Maintenance  5% $74
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11118 Richland Rd SW$12952111180.1 mi
2880 Hall St SW, Unit B$11852110320.1 mi
31160 Ewing Pl SW, Unit B$1095210.2 mi
4999 Lawton St SW$1450210.3 mi
51118 Cordova St SW, Unit 1$1150219830.3 mi
6987 Dimmock St SW$12952110500.5 mi
7987 Dimmock St SW, Unit 1$12952123500.5 mi
8934 Pinehurst Ter SW$14992111480.6 mi
91250 Donnelly Ave SW$1050210.6 mi
101132 Oglethorpe Ave SW$20002110000.6 mi
11715 Peeples St SW, Apt 6$1900210.7 mi
12715 Peeples St SW$1900210.7 mi
131106 Wyland Dr SW$2000219450.8 mi
141370 Westboro Dr SW$1225218540.8 mi
151365 Beecher St SW, Unit A$1250217400.8 mi
161365 Beecher St SW$14002115900.8 mi
171259 Avon Ave SW$22002112000.9 mi
181256 Ralph David Abernathy Blvd SW, Unit Studio$1000218001 mi
19751 Cascade Pl SW$19502112121.2 mi
20898 Oak St SW, Unit 1215$18492111051.2 mi
21658 Cascade Ave Sw Unit C$1400217001.3 mi
22660 Cascade Ave Sw Apt A$1350217501.3 mi
23496 Holderness St SW, Apt 13$1000218501.3 mi
24565 Langhorn St SW, Apt C2$11952111001.3 mi
25898 Oak St SW, Unit 3207$1900219431.3 mi