• 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 9.97% first-year return on $33,579 initial cash invested.

Cash On Cash
9.97%
Cap Rate
9.17%
Rent
$1,840
Cashflow
$279
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  $1,840
Total Expenses  $1,561
Mortgage P&I  46% $851
Property Taxes  10% $176
Home Insurance  3% $56
PManagement  10% $184
CapEx  5% $92
Vacancy  6% $110
Maintenance  5% $92
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections