REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2217 Addison Pl NW, Atlanta, GA 30318

3 beds • 2 baths • 0 sqft

Email

This property could be a profitable Long-Term investment with a projected 33.89% first-year return on $33,600 initial cash invested.

33.89%

Cash On Cash

14.5%

Cap Rate

2.27

DSCR

$2,640

Rent

$949

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

|

Purchase Price

$160k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$33,600

Downpayment

20%

$32,000

Closing costs

1%

$1,600

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$2,640

Total Expenses

$1,691

Mortgage P&I

32%

$852

Property Taxes

4%

$97

Home Insurance

2%

$56

HOA

0%

$0

Property Management

10%

$264

CapEx

5%

$132

Vacancy

6%

$158

Maintenance

5%

$132

Other

0%

$0

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis