REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1416 Kenilworth Dr SW, Atlanta, GA 30310
$150,000 • 2 beds • 1 baths • 1073 sqft

This property could be a profitable Long-Term investment with a projected 10.51% first-year return on $31,500 initial cash invested.

Cash On Cash
10.51%
Cap Rate
8.97%
Rent
$1,492
Cashflow
$276
Rent Confidence:  High
Annual
$17,904
Median
$1,490
Avg
$1,493
Samples
25
Financing
Purchase Price  $150k
Downpayment  20.0%
Interest Rate  6.6%
Mortgage Duration  30yr.
Cash To Invest
Total  $31,500
Downpayment  $30,000
Closing costs  $1,500
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,492
Total Expenses  $1,216
Mortgage P&I  $770
Property Taxes  $5
Home Insurance  $52
PManagement  10% $149
CapEx  5% $75
Vacancy  6% $90
Maintenance  5% $75
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11370 Westmont Rd SW$14002111000.4 mi
21427 Lorenzo Dr SW$12852111280.1 mi
31369 Byrere Ter SW$10502110000.3 mi
41307 Lorenzo Dr SW$11952110000.3 mi
51307 Lorenzo Dr SW, Unit B$11952110000.3 mi
6994 Katherwood Dr SW$14852111161.4 mi
71729 Beechwood Blvd SW$1250219921 mi
8999 Arden Ave Sw Unit B$20002110001.2 mi
91338 Elizabeth Ave SW$1700219280.2 mi
101259 Avon Ave SW$22002112000.8 mi
11934 Pinehurst Ter SW$14992111481.5 mi
121118 Cordova St SW, Unit 1$1150219831.4 mi
131307 Elizabeth Ave SW$1490219030.4 mi
141106 Wyland Dr SW$2000219451 mi
151299 Graymont Dr SW$1800219000.4 mi
161304 Elizabeth Ave SW$150021.510000.3 mi
171378 Wichita Dr SW$14952112920.8 mi
18999 Arden Ave Sw Unit A$1750219001.2 mi
191391 Epworth St SW, Unit B$1605218400.3 mi
201319 Campbellton Rd SW, Unit B$1400218310.2 mi
211309 Campbellton Rd SW, Unit 1309$1500218310.2 mi
221319 Campbellton Rd SW, Unit A$1525218310.2 mi
231012 Byron Dr SW, Unit A$1450219001.2 mi
241361 Byrere Ter SW, Unit 1$1195218310.3 mi
251361 Byrere Ter SW, Unit 2$1195218310.3 mi