Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.19% first-year return on $20,790 initial cash invested.
5.19%
Cash On Cash
7.93%
Cap Rate
1.27
DSCR
$1,010
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,010
Total Expenses
$920
Mortgage P&I
51%
$514
Property Taxes
11%
$109
Home Insurance
3%
$35
PManagement
10%
$101
CapEx
5%
$50
Vacancy
6%
$61
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3653 Barrow Pl SW, Atlanta, GA 30331 | $1,495 | 2 | 1 | 1250 | 0.9 mi |
2345 Butner Rd SW, Atlanta, GA 30331 | $694 | 1 | 1 | 1493 | 0.3 mi |
2200 Camp Ground Rd SW, Atlanta, GA 30331 | $1,475 | 3 | 1 | 1056 | 0.4 mi |
4407 Kimball Rd SW, Unit B, Atlanta, GA 30331 | $1,095 | 1 | 1 | 0.7 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