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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
2166 Ohara Pl SE, Atlanta, GA 30315
$128,5003 beds • 1 baths • 1008 sqft

This property could be a profitable Long-Term investment with a projected 17.92% first-year return on $26,985 initial cash invested.

Cash On Cash
17.92%
Cap Rate
10.87%
Rent
$1,536
Cashflow
$403
Rent Confidence:  High
Annual
$18,432
Median
$1,495
Avg
$1,535
Samples
25
Financing

Purchase Price  $129k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $26,985
Downpayment  20% $25,700
Closing costs  1% $1,285
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,536
Total Expenses  $1,133
Mortgage P&I  45% $684
Property Taxes  0% $4
Home Insurance  3% $45
PManagement  10% $154
CapEx  5% $77
Vacancy  6% $92
Maintenance  5% $77
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12158O Hara Pl SE$14253110000 mi
22158 Ohara Pl SE$14953110000 mi
31079 Stonewall Dr SE$14953110080.2 mi
4969 Redford Dr SE$17953110000.3 mi
51044 Valley View Rd SE$14253110000.4 mi
62412 Forrest Park Rd SE$15993110250.4 mi
71317 Redford Dr SE$16953110250.5 mi
81071 Rebel Forest Dr SE$14503110250.6 mi
91324 Kipling St SE$16953110200.7 mi
101330 Kipling St SE$15503110200.7 mi
111224 Octavia St SE$14953110160.9 mi
122025 Turner Rd SE$14953110250.8 mi
131044 Rebel Forest Dr SE$2000319600.5 mi
141154 Penn Ct SE$15493110001.2 mi
152006 Akron Dr SE$17253110341 mi
161891 Goddard St SE$1350319771.1 mi
171788 Thomasville Dr SE$13953110501.3 mi
181120 Rebel Forest Dr SE$199531.510000.6 mi
19281 Toni Pl SE$14303110252.1 mi
203048 Harold Ave SE$1325319361.5 mi
212196 Swallow Cir SE$12653110252.6 mi
2285 Finch Dr SE$12503110252.6 mi
2377 Finch Dr SE$14303110252.6 mi
242174 Jay Pl SE$15003110252.7 mi
252293 Burroughs Ave SE$155031.510321.3 mi

Projections