REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
2166 Ohara Pl SE, Atlanta, GA 30315
$128,500 • 3 beds • 1 baths • 1008 sqft
This property could be a profitable Long-Term investment with a projected 16.54% first-year return on $26,985 initial cash invested.
Cash On Cash
16.54%
Cap Rate
10.56%
Rent
$1,495
Signal: Med.
Cashflow
$372
Financing
Purchase Price $129k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $26,985
Downpayment $25,700
Closing costs $1,285
Rehab $0
Furnishing $0
Cashflow
Total Income $1,495
Total Expenses $1,123
Mortgage P&I $684
Property Taxes $4
Home Insurance $45
PManagement $150
CapEx $75
Vacancy $90
Maintenance $75
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2158O Hara Pl SE | $1425 | 3 | 1 | 1000 | 0 mi |
| 2 | 2158 Ohara Pl SE | $1495 | 3 | 1 | 1000 | 0 mi |
| 3 | 1079 Stonewall Dr SE | $1495 | 3 | 1 | 1008 | 0.2 mi |
| 4 | 1044 Valley View Rd SE | $1425 | 3 | 1 | 1000 | 0.4 mi |
| 5 | 2412 Forrest Park Rd SE | $1599 | 3 | 1 | 1025 | 0.4 mi |
| 6 | 1317 Redford Dr SE | $1845 | 3 | 1 | 1025 | 0.5 mi |
| 7 | 1330 Kipling St SE | $1550 | 3 | 1 | 1020 | 0.7 mi |
| 8 | 1324 Kipling St SE | $1645 | 3 | 1 | 1020 | 0.7 mi |
| 9 | 1224 Octavia St SE | $1495 | 3 | 1 | 1016 | 0.9 mi |
| 10 | 2025 Turner Rd SE | $1495 | 3 | 1 | 1025 | 0.8 mi |
| 11 | 1154 Penn Ct SE | $1549 | 3 | 1 | 1000 | 1.2 mi |
| 12 | 2006 Akron Dr SE | $1725 | 3 | 1 | 1034 | 1 mi |
| 13 | 1891 Goddard St SE | $1350 | 3 | 1 | 977 | 1.1 mi |
| 14 | 2159 Burroughs Ave SE | $1445 | 3 | 1 | 1038 | 1.3 mi |
| 15 | 568 Mcwilliams Rd SE | $1680 | 3 | 1 | 1080 | 1.2 mi |
| 16 | 1120 Rebel Forest Dr SE | $1995 | 3 | 1.5 | 1000 | 0.6 mi |
| 17 | 281 Toni Pl SE | $1430 | 3 | 1 | 1025 | 2.1 mi |
| 18 | 1950 Grange Dr SE | $1650 | 3 | 1 | 1104 | 1.1 mi |
| 19 | 251 Banberry Dr SE | $1330 | 3 | 1 | 1025 | 2.2 mi |
| 20 | 494 Hutchens Rd SE | $1375 | 3 | 1 | 1006 | 2.5 mi |
| 21 | 2239 Carey Dr SE | $1000 | 3 | 1 | 1110 | 1.2 mi |
| 22 | 3048 Harold Ave SE | $1425 | 3 | 1 | 936 | 1.5 mi |
| 23 | 2123 Blayton Ln SE | $1380 | 3 | 1 | 880 | 0.8 mi |
| 24 | 85 Finch Dr SE | $1250 | 3 | 1 | 1025 | 2.6 mi |
| 25 | 77 Finch Dr SE | $1430 | 3 | 1 | 1025 | 2.6 mi |