REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2163 Jernigan Dr SE, Atlanta, GA 30315

3 beds • 2 baths • 1286 sqft

Email

This property might be a fair Long-Term investment with a projected 7.6% first-year return on $34,755 initial cash invested.

7.6%

Cash On Cash

8.72%

Cap Rate

$2,030

Rent

$220

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

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

$2,030

Total Expenses

$1,810

Mortgage P&I

43%

$881

Property Taxes

17%

$342

Home Insurance

3%

$58

PManagement

10%

$203

CapEx

5%

$102

Vacancy

6%

$122

Maintenance

5%

$102

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis