Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.43% first-year return on $23,100 initial cash invested.
23.43%
Cash On Cash
12.12%
Cap Rate
1.94
DSCR
$1,720
Rent
$451
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,269
Mortgage P&I
33%
$574
Property Taxes
12%
$210
Home Insurance
2%
$38
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
599 Plainville Dr SW, Atlanta, GA 30331 | $2,300 | 3 | 1 | 1195 | 0.8 mi |
787 Plainville Cir SW, Atlanta, GA 30331 | $1,525 | 3 | 1 | 1119 | 1 mi |
164 Fairburn Rd SW, Atlanta, GA 30331 | $1,750 | 3 | 1 | 1054 | 0.3 mi |
4085 Brewer Dr SW, Atlanta, GA 30331 | $1,610 | 3 | 1 | 1100 | 0.9 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