Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.49% first-year return on $25,179 initial cash invested.
16.49%
Cash On Cash
10.52%
Cap Rate
1.67
DSCR
$1,520
Rent
$346
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,520
Total Expenses
$1,174
Mortgage P&I
41%
$629
Property Taxes
7%
$108
Home Insurance
3%
$42
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
999 Arden Ave Sw Unit A, Atlanta, GA 30310 | $1,750 | 2 | 1 | 900 | 0.8 mi |
1082 Peeples St SW, Atlanta, GA 30310 | $1,650 | 2 | 1 | 950 | 0.2 mi |
715 Peeples St SW, Apt 1, Atlanta, GA 30310 | $1,400 | 2 | 1 | 875 | 0.7 mi |
715 Peeples St SW, Apt 5, Atlanta, GA 30310 | $1,650 | 2 | 1 | 875 | 0.7 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