Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 44.27% first-year return on $15,750 initial cash invested.
44.27%
Cash On Cash
17.1%
Cap Rate
$1,770
Rent
$581
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
$1,770
Total Expenses
$1,189
Mortgage P&I
23%
$400
Property Taxes
17%
$304
Home Insurance
1%
$26
PManagement
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2289 Swallow Cir SE, Atlanta, GA 30315 | $2,200 | 3 | 2 | 1025 | 0.7 mi |
706 Quaker St SW, Atlanta, GA 30315 | $1,450 | 3 | 2 | 1040 | 0.8 mi |
2464 Swallow Cir SE, Atlanta, GA 30315 | $2,390 | 3 | 2 | 1025 | 0.9 mi |
1907 Fremont St SE, Atlanta, GA 30315 | $1,600 | 3 | 2 | 1036 | 1.4 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