Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.98% first-year return on $15,750 initial cash invested.
9.98%
Cash On Cash
9.39%
Cap Rate
$1,110
Rent
$131
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,110
Total Expenses
$979
Mortgage P&I
36%
$400
Property Taxes
24%
$263
Home Insurance
2%
$26
PManagement
10%
$111
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2556 Old Hapeville Rd SW, Atlanta, GA 30315 | $1,450 | 2 | 1 | 952 | 0.8 mi |
1049 Brookdale Dr, East Point, GA 30344 | $1,695 | 2 | 1 | 891 | 1.3 mi |
532 Cleveland Ave SW, Apt 21K, Atlanta, GA 30315 | $1,100 | 2 | 1 | 950 | 1.1 mi |
532 Cleveland Ave SW, # 25, Atlanta, GA 30315 | $950 | 2 | 1 | 950 | 1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality