Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.39% first-year return on $30,450 initial cash invested.
24.39%
Cash On Cash
12.31%
Cap Rate
$2,320
Rent
$619
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$1,701
Mortgage P&I
32%
$752
Property Taxes
13%
$295
Home Insurance
2%
$51
PManagement
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2330 Beecher Cir SW, Atlanta, GA 30311 | $1,995 | 3 | 2 | 1790 | 0.1 mi |
2221 Belvedere Ave SW, Atlanta, GA 30311 | $2,200 | 3 | 2 | 1734 | 0.8 mi |
1594 Beecher St SW, Atlanta, GA 30310 | $1,995 | 3 | 2 | 1773 | 1.3 mi |
2155 Beecher Rd SW, Atlanta, GA 30311 | $1,930 | 3 | 2 | 1633 | 0.1 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