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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
226 Silver Springs Cir SW, Atlanta, GA 30310
$159,9003 beds • 2 baths • 1084 sqft

This property might be a fair Long-Term investment with a projected 6.5% first-year return on $33,579 initial cash invested.

Cash On Cash
6.5%
Cap Rate
8.4%
Rent
$1,711
Cashflow
$182
Rent Confidence:  High
Annual
$20,532
Median
$1,660
Avg
$1,710
Samples
25
Financing

Purchase Price  $160k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $33,579
Downpayment  20% $31,980
Closing costs  1% $1,599
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,711
Total Expenses  $1,529
Mortgage P&I  50% $851
Property Taxes  10% $176
Home Insurance  3% $56
PManagement  10% $171
CapEx  5% $86
Vacancy  6% $103
Maintenance  5% $86
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1364 Betsy Ave SW$16003210960.8 mi
22164 Martin Luther King Jr Dr SW$14953211310.4 mi
3354 Henry Aaron Ave SW$19953211130.8 mi
4232 Hamilton E Holmes Dr NW$22003211001.3 mi
52690 Burton Rd NW$16603210561.2 mi
6166 Sewanee Ave NW$15003210401 mi
7243 Peyton Pl SW$16503211341.2 mi
81846 Oakmont Dr NW$16953210881.9 mi
92040 Morehouse Dr NW$11953210661.6 mi
102166 Martin Luther King Jr Dr SW$220031.510800.4 mi
112350 Beach Way SW$170031.511070.1 mi
122221 Larchwood Rd SW$26003212090.5 mi
132746 Burton Rd NW$16503210001.4 mi
142157 Penelope St NW$190031.510921 mi
152002 Chicago Ave NW$19003211362 mi
16250 Hamilton E Holmes Dr NW, Unit A$19003212001.4 mi
17315 Brooks Ave SW$17453212820.6 mi
182674 Santa Barbara Dr NW$17503211522 mi
19341 Henry Aaron Ave SW$149531.511400.8 mi
20179 Peyton Pl SW$145031.511341.2 mi
21243 Peyton Pl SW, Unit 243$152531.511341.2 mi
2261 Peyton Pl SW$119531.511341.2 mi
232602 Godfrey Dr NW$18953212501.3 mi
24115 Peyton Pl SW$140031.511341.1 mi
25450 Westmeath Dr SW$14503212001.9 mi

Projections