Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.63% first-year return on $24,150 initial cash invested.
42.63%
Cash On Cash
16.53%
Cap Rate
$2,190
Rent
$858
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$1,332
Mortgage P&I
28%
$616
Property Taxes
5%
$106
Home Insurance
2%
$40
PManagement
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1299 Graymont Dr SW, Atlanta, GA 30310 | $2,498 | 3 | 2 | 1200 | 0.5 mi |
1302 Westmont Rd SW, Atlanta, GA 30311 | $1,700 | 3 | 2 | 1200 | 0.5 mi |
1712 Evans Dr SW, Atlanta, GA 30310 | $2,200 | 3 | 2 | 1200 | 0.7 mi |
1547 Melrose Dr SW, Atlanta, GA 30310 | $2,500 | 3 | 2 | 1222 | 0.4 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