REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1182 Bronx St NW, Atlanta, GA 30314
$129,000 • 2 beds • 1 baths • 841 sqft

This property might be a fair Long-Term investment with a projected 9.04% first-year return on $27,090 initial cash invested.

Cash On Cash
9.04%
Cap Rate
8.99%
Rent
$1,505
Cashflow
$204
Rent Confidence:  High
Annual
$18,060
Median
$1,400
Avg
$1,506
Samples
25
Financing
Purchase Price  $129k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $27,090
Downpayment  $25,800
Closing costs  $1,290
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,505
Total Expenses  $1,301
Mortgage P&I  $687
Property Taxes  $179
Home Insurance  $45
PManagement  $150
CapEx  $75
Vacancy  $90
Maintenance  $75
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11441 Andrews St NW$1500218500.9 mi
241 Holly Rd NW$1295218391 mi
315 Burbank Dr SW, Apt 1$1595218000.4 mi
415 Burbank Dr SW, Apt 6$1199218000.4 mi
515 Burbank Dr SW, Apt 5$1395218000.4 mi
615 Burbank Dr SW, Apt 3$1495218000.4 mi
7249 Lawton St SW, Unit A$1395218001 mi
8995 Mayson Turner Rd NW, Unit A$1750219200.8 mi
9995 Mayson Turner Rd NW, Unit B$2100219200.8 mi
10181 Chappell Rd NW$1200219360.7 mi
11181 Chappell Rd$1200219360.7 mi
12199 Arcadia Cir NW, Unit B$1400219750.3 mi
13169 Holderness St SW, Unit 169$2000217500.8 mi
1445 Holly Rd NW$1700217561 mi
15936 Mayson Turner Rd NW$1159217400.8 mi
16137 Arcadia Cir NW$20002110000.2 mi
17969 Harwell St NW$2190219700.7 mi
185 Burbank Dr SW, Unit B$14002110000.3 mi
191038 Washington Heights Ter NW$137521.57940.6 mi
201057 Washington Heights Ter NW$16532110220.6 mi
211057 Washington Heights Ter NW, Unit A$15472110220.6 mi
22139 Lawton St SW$1395217000.8 mi
23159 Lawton St SW$1295217000.8 mi
24168 Holderness St SW$1200217000.8 mi
25168 Holderness St SW, Unit 168$1200217000.8 mi