REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 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 PropertyRentBedsBathsSQFTDistance
12158O Hara Pl SE$14253110000 mi
22158 Ohara Pl SE$14953110000 mi
31079 Stonewall Dr SE$14953110080.2 mi
41044 Valley View Rd SE$14253110000.4 mi
52412 Forrest Park Rd SE$15993110250.4 mi
61317 Redford Dr SE$18453110250.5 mi
71330 Kipling St SE$15503110200.7 mi
81324 Kipling St SE$16453110200.7 mi
91224 Octavia St SE$14953110160.9 mi
102025 Turner Rd SE$14953110250.8 mi
111154 Penn Ct SE$15493110001.2 mi
122006 Akron Dr SE$17253110341 mi
131891 Goddard St SE$1350319771.1 mi
142159 Burroughs Ave SE$14453110381.3 mi
15568 Mcwilliams Rd SE$16803110801.2 mi
161120 Rebel Forest Dr SE$199531.510000.6 mi
17281 Toni Pl SE$14303110252.1 mi
181950 Grange Dr SE$16503111041.1 mi
19251 Banberry Dr SE$13303110252.2 mi
20494 Hutchens Rd SE$13753110062.5 mi
212239 Carey Dr SE$10003111101.2 mi
223048 Harold Ave SE$1425319361.5 mi
232123 Blayton Ln SE$1380318800.8 mi
2485 Finch Dr SE$12503110252.6 mi
2577 Finch Dr SE$14303110252.6 mi