REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
2163 Jernigan Dr SE, Atlanta, GA 30315
$165,5003 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 PropertyRentBedsBathsSQFTDistance
1385 Carey Dr SE$28003212740.4 mi
22325 Jernigan Pl SE$25003213170.5 mi
32053 Browns Mill Rd SE$30003213620.4 mi
4369 Adelle St SE, # A$18903212310.7 mi
5585 Mcwilliams Rd SE, Unit 706$19753213280.9 mi
61978 Browns Mill Rd SE$16003212160.6 mi
72125 Burroughs Ave SE$15003214000.2 mi
82125 Se Burroughs Ave$15003214000.2 mi
9894 Mcwilliams Rd SE$14953212631.3 mi
10825 Haven St SE$18503213450.9 mi
1138 Adair Ave SE$23003212941.8 mi
122750 Altaview Dr SE$22003212911.9 mi
132173 Polar Rock Pl SW$19503213001.9 mi
14332 Adelle St SE$17453211780.8 mi
15874 Mcwilliams Rd SE$22003213641.3 mi
161011 Thomasville Estates Dr SE$23103213521.6 mi
172153 Burroughs Ave SE$16503211060.1 mi
182410 Macon Dr SW$29003212311.8 mi
19203 Wendell Dr SE$23503212041.4 mi
20139 Adair Ave SE$25003213801.6 mi
21585 Mcwilliams Rd SE, Unit 2406$220032.513080.9 mi
221020 Valley View Rd SE$18503212001.7 mi
231135 Regis Rd SE$15903212052.1 mi
24822 Midway St SE$18503211201.1 mi
251112 Valley View Rd SE$21953214012 mi