REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

1958 Compton Dr SE, Atlanta, GA 30315

2 beds • 1 baths • 875 sqft

Email

This property looks like a bad Long-Term investment with a projected -10.61% first-year return on $36,750 initial cash invested.

-10.61%

Cash On Cash

4.57%

Cap Rate

0.72

DSCR

$1,220

Rent

-$325

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$175k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$36,750

Downpayment

20%

$35,000

Closing costs

1%

$1,750

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,220

Total Expenses

$1,545

Mortgage P&I

76%

$931

Property Taxes

19%

$236

Home Insurance

5%

$61

PManagement

10%

$122

CapEx

5%

$61

Vacancy

6%

$73

Maintenance

5%

$61

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis