Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.28% first-year return on $15,750 initial cash invested.
11.28%
Cash On Cash
9.76%
Cap Rate
$1,240
Rent
$148
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
$1,240
Total Expenses
$1,092
Mortgage P&I
32%
$400
Property Taxes
28%
$344
Home Insurance
2%
$26
PManagement
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
335 Moreland Way, Hapeville, GA 30354 | $1,645 | 2 | 2 | 1095 | 1.3 mi |
2204 Pryor Rd SW, Atlanta, GA 30315 | $1,775 | 2 | 2 | 932 | 0.2 mi |
1866 Bonniview St SW, Atlanta, GA 30310 | $1,900 | 2 | 2 | 1177 | 1.2 mi |
2973 1st Ave SW, Atlanta, GA 30315 | $1,475 | 2 | 2 | 956 | 1.2 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