Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.78% first-year return on $25,179 initial cash invested.
21.78%
Cash On Cash
11.26%
Cap Rate
1.89
DSCR
$1,480
Rent
$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,023
Mortgage P&I
40%
$594
Property Taxes
0%
$2
Home Insurance
3%
$42
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1650 Orlando St SW, Atlanta, GA 30311 | $1,900 | 2 | 1 | 1350 | 1.1 mi |
2190 Montrose Ave Sw Unit A, Atlanta, GA 30311 | $1,975 | 2 | 1 | 1200 | 0.3 mi |
2308 Boulevard, Granada SW Apt 2, Atlanta, GA 30311 | $995 | 2 | 1 | 1150 | 0.2 mi |
2278 Venetian Dr SW, Atlanta, GA 30311 | $1,650 | 2 | 1 | 1146 | 0.5 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