Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.33% first-year return on $31,500 initial cash invested.
17.33%
Cash On Cash
10.45%
Cap Rate
1.73
DSCR
$1,960
Rent
$455
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$1,505
Mortgage P&I
38%
$753
Property Taxes
10%
$190
Home Insurance
3%
$52
PManagement
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
343 Fairburn Rd NW, Atlanta, GA 30331 | $1,495 | 3 | 1 | 2000 | 0.9 mi |
3028 Tribble Ln NW, Atlanta, GA 30311 | $2,000 | 3 | 2 | 2000 | 1 mi |
3490 Thompson Dr NW, Atlanta, GA 30331 | $1,750 | 3 | 2 | 1944 | 0.7 mi |
340 Lynhurst Dr SW, Atlanta, GA 30311 | $1,929 | 3 | 2 | 1908 | 0.8 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