Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 68% first-year return on $14,700 initial cash invested.
68%
Cash On Cash
21.98%
Cap Rate
3.61
DSCR
$1,890
Rent
$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,057
Mortgage P&I
19%
$355
Property Taxes
10%
$188
Home Insurance
1%
$24
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
232 Nw Anderson Ave, Unit 232, Atlanta, GA 30314 | $925 | 3 | 1 | 1728 | 0.3 mi |
2390 Cross St NW, Atlanta, GA 30318 | $1,325 | 3 | 1 | 1528 | 0.9 mi |
635 Charlotte Pl NW, Atlanta, GA 30318 | $1,800 | 3 | 1 | 1342 | 0.8 mi |
1937 Pinedale Rd, Atlanta, GA 30314 | $2,500 | 3 | 2 | 1650 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality