Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.45% first-year return on $28,980 initial cash invested.
28.45%
Cash On Cash
12.87%
Cap Rate
2.17
DSCR
$2,200
Rent
$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,980
Downpayment
20%
$27,600
Closing costs
1%
$1,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,200
Total Expenses
$1,513
Mortgage P&I
31%
$683
Property Taxes
12%
$258
Home Insurance
0%
$0
PManagement
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
340 Willis Mill Rd SW, Atlanta, GA 30311 | $2,200 | 4 | 2 | 1928 | 0.9 mi |
2647 Peyton Woods Trl SW, Atlanta, GA 30311 | $2,140 | 4 | 2 | 1639 | 0.9 mi |
664 Indigo Ln NW, Atlanta, GA 30318 | $1,995 | 4 | 3 | 2050 | 1.2 mi |
466 Thackery Pl SW, Atlanta, GA 30311 | $2,900 | 4 | 3 | 2014 | 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