Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.75% first-year return on $33,390 initial cash invested.
5.75%
Cash On Cash
7.63%
Cap Rate
1.31
DSCR
$1,610
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,450
Mortgage P&I
48%
$771
Property Taxes
13%
$205
Home Insurance
3%
$56
PManagement
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1367 Elizabeth Ave SW, Atlanta, GA 30310 | $1,400 | 2 | 1 | 981 | 0.4 mi |
1369 Byrere Ter SW, Atlanta, GA 30310 | $1,200 | 2 | 1 | 1000 | 0.7 mi |
1338 Elizabeth Ave SW, Atlanta, GA 30310 | $1,600 | 2 | 1 | 928 | 0.5 mi |
1537 Orlando St SW, Atlanta, GA 30311 | $1,800 | 2 | 1 | 1068 | 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