Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.69% first-year return on $20,790 initial cash invested.
40.69%
Cash On Cash
15.59%
Cap Rate
2.61
DSCR
$1,760
Rent
$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,055
Mortgage P&I
28%
$493
Property Taxes
4%
$69
Home Insurance
2%
$35
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1169 Edgefield Dr SW, Atlanta, GA 30310 | $1,600 | 3 | 1 | 0.7 mi | |
926 Lawton St SW, Atlanta, GA 30310 | $2,100 | 3 | 1 | 970 | 0.3 mi |
774 Azalia St SW, Atlanta, GA 30310 | $1,495 | 3 | 2 | 0.5 mi | |
736 Queen St SW, Atlanta, GA 30310 | $1,995 | 3 | 2 | 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