REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
2163 Jernigan Dr SE, Atlanta, GA 30315
$165,500 • 3 beds • 2 baths • 1286 sqft
This property might be a fair Long-Term investment with a projected 6.21% first-year return on $34,755 initial cash invested.
Cash On Cash
6.21%
Cap Rate
8.41%
Rent
$1,975
Signal: Low
Cashflow
$180
Financing
Purchase Price $166k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,755
Downpayment $33,100
Closing costs $1,655
Rehab $0
Furnishing $0
Cashflow
Total Income $1,975
Total Expenses $1,795
Mortgage P&I $881
Property Taxes $342
Home Insurance $58
PManagement $198
CapEx $99
Vacancy $118
Maintenance $99
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 385 Carey Dr SE | $2800 | 3 | 2 | 1274 | 0.4 mi |
| 2 | 2325 Jernigan Pl SE | $2500 | 3 | 2 | 1317 | 0.5 mi |
| 3 | 2053 Browns Mill Rd SE | $3000 | 3 | 2 | 1362 | 0.4 mi |
| 4 | 369 Adelle St SE, # A | $1890 | 3 | 2 | 1231 | 0.7 mi |
| 5 | 585 Mcwilliams Rd SE, Unit 706 | $1975 | 3 | 2 | 1328 | 0.9 mi |
| 6 | 1978 Browns Mill Rd SE | $1600 | 3 | 2 | 1216 | 0.6 mi |
| 7 | 2125 Burroughs Ave SE | $1500 | 3 | 2 | 1400 | 0.2 mi |
| 8 | 2125 Se Burroughs Ave | $1500 | 3 | 2 | 1400 | 0.2 mi |
| 9 | 894 Mcwilliams Rd SE | $1495 | 3 | 2 | 1263 | 1.3 mi |
| 10 | 825 Haven St SE | $1850 | 3 | 2 | 1345 | 0.9 mi |
| 11 | 38 Adair Ave SE | $2300 | 3 | 2 | 1294 | 1.8 mi |
| 12 | 2750 Altaview Dr SE | $2200 | 3 | 2 | 1291 | 1.9 mi |
| 13 | 2173 Polar Rock Pl SW | $1950 | 3 | 2 | 1300 | 1.9 mi |
| 14 | 332 Adelle St SE | $1745 | 3 | 2 | 1178 | 0.8 mi |
| 15 | 874 Mcwilliams Rd SE | $2200 | 3 | 2 | 1364 | 1.3 mi |
| 16 | 1011 Thomasville Estates Dr SE | $2310 | 3 | 2 | 1352 | 1.6 mi |
| 17 | 2153 Burroughs Ave SE | $1650 | 3 | 2 | 1106 | 0.1 mi |
| 18 | 2410 Macon Dr SW | $2900 | 3 | 2 | 1231 | 1.8 mi |
| 19 | 203 Wendell Dr SE | $2350 | 3 | 2 | 1204 | 1.4 mi |
| 20 | 139 Adair Ave SE | $2500 | 3 | 2 | 1380 | 1.6 mi |
| 21 | 585 Mcwilliams Rd SE, Unit 2406 | $2200 | 3 | 2.5 | 1308 | 0.9 mi |
| 22 | 1020 Valley View Rd SE | $1850 | 3 | 2 | 1200 | 1.7 mi |
| 23 | 1135 Regis Rd SE | $1590 | 3 | 2 | 1205 | 2.1 mi |
| 24 | 822 Midway St SE | $1850 | 3 | 2 | 1120 | 1.1 mi |
| 25 | 1112 Valley View Rd SE | $2195 | 3 | 2 | 1401 | 2 mi |