Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.12% first-year return on $23,100 initial cash invested.
31.12%
Cash On Cash
13.75%
Cap Rate
2.18
DSCR
$1,690
Rent
$599
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,091
Mortgage P&I
34%
$577
Property Taxes
2%
$38
Home Insurance
2%
$38
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
32 Bowen Ave SE, Atlanta, GA 30315 | $1,425 | 2 | 1 | 720 | 0.5 mi |
1228 Grant St SE, Atlanta, GA 30315 | $2,200 | 2 | 1 | 1292 | 0.5 mi |
1095 Hill St SE, Atlanta, GA 30315 | $2,200 | 3 | 1 | 814 | 0.6 mi |
1062 Grant Ter SE, Atlanta, GA 30315 | $2,400 | 2 | 2 | 1148 | 0.6 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