• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
2163 Jernigan Dr SE, Atlanta, GA 30315
$165,5003 beds • 2 baths • 1286 sqft

This property could be a profitable Long-Term investment with a projected 10.84% first-year return on $34,755 initial cash invested.

Cash On Cash
10.84%
Cap Rate
9.45%
Rent
$2,156
Cashflow
$314
Rent Confidence:  High
Annual
$25,872
Median
$2,115
Avg
$2,155
Samples
25
Financing

Purchase Price  $166k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $34,755
Downpayment  20% $33,100
Closing costs  1% $1,655
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,156
Total Expenses  $1,842
Mortgage P&I  41% $881
Property Taxes  16% $342
Home Insurance  3% $58
PManagement  10% $216
CapEx  5% $108
Vacancy  6% $129
Maintenance  5% $108
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1385 Carey Dr SE$28003212740.4 mi
22325 Jernigan Pl SE$25003213170.5 mi
3361 Adelle St SE$19953213220.7 mi
42053 Browns Mill Rd SE$30003213620.4 mi
5369 Adelle St SE, # A$18903212310.7 mi
6585 Mcwilliams Rd SE, Unit 706$19753213280.9 mi
7585 Mcwilliams Rd SE$21153213211.1 mi
82011 Lewis Rd SE$23503213231.1 mi
9894 Mcwilliams Rd SE$14953212631.3 mi
10825 Haven St SE$18503213450.9 mi
11418 Thaxton Dr SE$120031.512800.3 mi
1238 Adair Ave SE$23003212941.8 mi
132750 Altaview Dr SE$22003212911.9 mi
14332 Adelle St SE$17303211780.8 mi
152173 Polar Rock Pl SW$19503213001.9 mi
16874 Mcwilliams Rd SE$22003213641.3 mi
171111 Valley View Rd SE$25003213062 mi
181011 Thomasville Estates Dr SE$18503213521.6 mi
19203 Wendell Dr SE$28003212041.4 mi
202410 Macon Dr SW$29003212311.8 mi
21139 Adair Ave SE$25003213801.6 mi
222366 Forrest Park Rd SE$16203211761.4 mi
23585 Mcwilliams Rd SE, Unit 2406$220032.513080.9 mi
241020 Valley View Rd SE$18503212001.7 mi
25585 Mcwilliams Rd SE, Unit 402$211532.513210.9 mi

Projections