Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.04% first-year return on $33,579 initial cash invested.
10.04%
Cash On Cash
9.19%
Cap Rate
1.46
DSCR
$2,060
Rent
$281
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$1,779
Mortgage P&I
41%
$841
Property Taxes
17%
$346
Home Insurance
3%
$56
PManagement
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1821 Avon Ave SW, Atlanta, GA 30311 | $2,500 | 3 | 2 | 2208 | 0.1 mi |
1188 Chatham Ave SW, Atlanta, GA 30311 | $2,700 | 3 | 2 | 1601 | 0.2 mi |
1840 Avon Ave SW, Atlanta, GA 30311 | $2,000 | 3 | 2 | 1641 | 0.2 mi |
1239 Avonwood Cir SW, Atlanta, GA 30311 | $2,270 | 3 | 2 | 1432 | 0.2 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