Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.93% first-year return on $31,479 initial cash invested.
7.93%
Cash On Cash
8.78%
Cap Rate
1.39
DSCR
$1,990
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$1,782
Mortgage P&I
40%
$789
Property Taxes
21%
$423
Home Insurance
3%
$52
PManagement
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1712 Evans Dr SW, Atlanta, GA 30310 | $2,000 | 3 | 2 | 1200 | 0.3 mi |
1547 Melrose Dr SW, Atlanta, GA 30310 | $2,200 | 3 | 2 | 1222 | 0.3 mi |
1939 Sylvan Ct, Atlanta, GA 30310 | $1,495 | 3 | 2 | 1231 | 0.5 mi |
1367 Kenilworth Dr SW, Atlanta, GA 30310 | $1,800 | 3 | 2 | 1190 | 1.1 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