Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.49% first-year return on $35,406 initial cash invested.
3.49%
Cash On Cash
7.78%
Cap Rate
1.2
DSCR
$1,580
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $1,477 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,406
Downpayment
20%
$33,720
Closing costs
1%
$1,686
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,477
Mortgage P&I
58%
$911
Property Taxes
6%
$88
Home Insurance
4%
$67
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2039 Chastain Park Ct NE, Atlanta, GA 30342 | $1,500 | 1 | 1 | 504 | 0 mi |
2060 Chastain Park Ct NE, Atlanta, GA 30342 | $1,350 | 1 | 1 | 690 | 0 mi |
4266 Roswell Rd NE, Apt E4, Atlanta, GA 30342 | $1,595 | 1 | 1 | 767 | 0.4 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