Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.19% first-year return on $58,191 initial cash invested.
2.19%
Cash On Cash
7.44%
Cap Rate
1.14
DSCR
$2,180
Rent
$106
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,191
Downpayment
20%
$55,420
Closing costs
1%
$2,771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$2,074
Mortgage P&I
69%
$1,502
Property Taxes
0%
$4
Home Insurance
0%
$1
PManagement
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1739 Sylvan Rd SW, Atlanta, GA 30310 | $1,750 | 3 | 2 | 1503 | 0.3 mi |
1078 Birch St SW, Atlanta, GA 30310 | $2,200 | 3 | 2 | 1515 | 0.5 mi |
1618 Athens Ave SW, Atlanta, GA 30310 | $2,500 | 3 | 2 | 1497 | 0.6 mi |
1774 Buckeye St SW, Atlanta, GA 30310 | $2,500 | 3 | 2 | 1446 | 0.2 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