REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1958 Compton Dr SE, Atlanta, GA 30315
$175,0002 beds • 1 baths • 875 sqft

This property looks like a bad Long-Term investment with a projected -6.27% first-year return on $36,750 initial cash invested.

Cash On Cash
-6.27%
Cap Rate
5.55%
Rent
$1,400
Signal: Med.
Cashflow
-$192
Financing

Purchase Price  $175k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $36,750
Downpayment  $35,000
Closing costs  $1,750
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,400
Total Expenses  $1,592
Mortgage P&I  $931
Property Taxes  $236
Home Insurance  $61
PManagement  $140
CapEx  $70
Vacancy  $84
Maintenance  $70
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12135 Jernigan Dr SE$1295219001 mi
2107 Adair Ave SE$1400219420.6 mi
32273 Jernigan Dr SE$1499219031.3 mi
4211 Hipp St SW$1575218561.6 mi
5104 Polar Rock Rd SW$1530219351 mi
62120 Rhinehill Rd SE, Unit A$13252110000.6 mi
7283 Thornton St SW$1299218321.9 mi
82159 Polar Rock Pl SW$11952110001.2 mi
92208 Jernigan Dr SE$16002110081.2 mi
102155 Rhinehill Rd SE$12802110640.7 mi
112240 Polar Rock Ave SW$12752110171.5 mi
12843 Norwood Rd SE$1400217751.9 mi
131947 Conrad Ave SE$12002111580.1 mi
14213 Claire Dr SE, Unit A$2200228500.5 mi
152263 Pryor Rd SW$1700217501.8 mi
16274 Booker St SW$1395217281.9 mi
171455 Jonesboro Rd SE$2400217001.6 mi
1833 Park Ave SE$1345228571.3 mi
191770 Richmond Cir SE$15982112001 mi
20418 Thaxton Dr SE$14002112800.8 mi
21506 Federal Ter SE$1600211.9 mi
22330 Troy St SE$80021.50.4 mi
23226 Thornton St SW$1800229651.8 mi
242126 Belhaven Ln SE$1650227681.8 mi
2589 Adair Ave SE$23002211480.7 mi