REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
239 Bromack Dr SE, Atlanta, GA 30315
$39,000 • 3 beds • 2 baths • 1100 sqft

This property could be a profitable Long-Term investment with a projected 137.88% first-year return on $8,190 initial cash invested.

Cash On Cash
137.88%
Cap Rate
37.57%
Rent
$1,808
Cashflow
$941
Rent Confidence:  High
Annual
$21,696
Median
$1,750
Avg
$1,809
Samples
25
Financing
Purchase Price  $39,000
Downpayment  20.0%
Interest Rate  6.1%
Mortgage Duration  30yr.
Cash To Invest
Total  $8,190
Downpayment  $7,800
Closing costs  $390
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,808
Total Expenses  $867
Mortgage P&I  $190
Property Taxes  $194
Home Insurance  $14
PManagement  10% $181
CapEx  5% $90
Vacancy  6% $108
Maintenance  5% $90
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12494 Swallow Cir SE$17253210790.7 mi
22656 Macon Dr SW$17503211100.9 mi
32141 Macon Dr SW$14773211001.1 mi
42662 Macon Dr SW$17503210801 mi
52153 Burroughs Ave SE$16503211061.2 mi
6445 Cleveland Ave SE$6003211211.1 mi
72920 Springside Pl SE$16353211001.6 mi
82647 Old Hapeville Rd SW$17003210801.4 mi
9312 Banberry Dr SE$19953210000.3 mi
101875 Conrad Ave SE$16453210881.6 mi
11203 Wendell Dr SE$23503212040.4 mi
122464 Swallow Cir SE$23903210250.8 mi
132289 Swallow Cir SE$22003210250.8 mi
142190 Jay Pl SE$17503210250.8 mi
152151 Pryor Rd SW$19953211061.8 mi
162087 Lakewood Trl SE$20803210561.3 mi
1760 Finch Dr SE$17753210250.9 mi
182218 Sw Nelms Dr$16753210891.8 mi
192371 Swallow Cir SE$15953210251 mi
202371 Swallow Cir SE, Unit 1$16503210251 mi
21822 Midway St SE$18503211201.8 mi
2234 Baker Dr SW$15953211151.9 mi
232833 Altaview Dr SE$17753211841.2 mi
242410 Macon Dr SW$29003212310.7 mi
25332 Adelle St SE$17303211781.4 mi