Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.22% first-year return on $18,900 initial cash invested.
42.22%
Cash On Cash
16.08%
Cap Rate
2.66
DSCR
$1,740
Rent
$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$1,075
Mortgage P&I
26%
$454
Property Taxes
8%
$137
Home Insurance
2%
$32
PManagement
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2200 Camp Ground Rd SW, Atlanta, GA 30331 | $1,475 | 3 | 1 | 1056 | 0.3 mi |
2581 Barge Rd SW, Atlanta, GA 30331 | $1,690 | 3 | 1 | 1125 | 0.9 mi |
2506 Barge Rd SW, Atlanta, GA 30331 | $1,600 | 3 | 1 | 1000 | 0.7 mi |
3566 Highwood Dr SW, Atlanta, GA 30331 | $1,700 | 3 | 1.5 | 1075 | 0.3 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