Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.38% first-year return on $33,390 initial cash invested.
15.38%
Cash On Cash
10%
Cap Rate
1.66
DSCR
$1,980
Rent
$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$1,552
Mortgage P&I
40%
$798
Property Taxes
9%
$183
Home Insurance
3%
$56
PManagement
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3189 Ward Dr SW, Atlanta, GA 30354 | $1,825 | 4 | 2 | 1217 | 0.1 mi |
3067 Embry Way SE, Atlanta, GA 30354 | $1,650 | 4 | 2 | 1269 | 0.2 mi |
167 Alyson Ct SE, Atlanta, GA 30354 | $1,880 | 4 | 2 | 1344 | 0.2 mi |
2870 1st Ave SW, Atlanta, GA 30315 | $1,615 | 4 | 2 | 1106 | 0.9 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