REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2746 Grand Ave SW, Atlanta, GA 30315
$115,000 • 2 beds • 1 baths • 775 sqft

This property might be a fair Long-Term investment with a projected 5.86% first-year return on $24,150 initial cash invested.

Cash On Cash
5.86%
Cap Rate
8.19%
Rent
$1,100
Signal: Strong
Cashflow
$118
Financing
Purchase Price  $115k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $24,150
Downpayment  $23,000
Closing costs  $1,150
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,100
Total Expenses  $982
Mortgage P&I  $612
Property Taxes  $44
Home Insurance  $40
PManagement  $110
CapEx  $55
Vacancy  $66
Maintenance  $55
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12263 Pryor Rd SW$1700217501.4 mi
22821 Palm Dr$1025217681.9 mi
33290 Russell St, Unit 3290$1595218001.8 mi
43308 Wheeler St$1320218121.9 mi
558 Springside Dr SE$1500218641.2 mi
63284 Wheeler St, Unit WHEELER3284$1025218501.8 mi
7532 Cleveland Ave SW, Apt 10C$1100219500.6 mi
8532 Cleveland Ave SW, Apt 08L$1100219500.5 mi
9532 Cleveland Ave SW, Apt 04G$1100219500.6 mi
10532 Cleveland Ave SW$1100219500.6 mi
11532 Cleveland Ave SW, Apt 09G$1100219500.6 mi
12532 Cleveland Ave SW, Apt 15I$1100219500.6 mi
13532 Cleveland Ave SW, Apt 10G$1100219500.6 mi
14532 Cleveland Ave SW, Apt 09F$1100219500.6 mi
15532 Cleveland Ave SW, Apt 09D$950219500.6 mi
16532 Cleveland Ave SW, Apt 07H$1100219500.6 mi
17532 Cleveland Ave SW, Apt 15L$1100219500.6 mi
18532 Cleveland Ave SW, Apt 14E$985219500.6 mi
19532 Cleveland Ave SW, Apt 22F$1100219500.6 mi
20532 Cleveland Ave SW, Apt 22J$1100219500.6 mi
21532 Cleveland Ave SW, Apt 19D$1100219500.6 mi
22532 Cleveland Ave SW, Apt 18G$1100219500.6 mi
23532 Cleveland Ave SW, Apt 21K$1100219500.7 mi
24532 Cleveland Ave SW, Apt 17F$1100219500.6 mi
25532 Cleveland Ave SW, Apt 22I$1100219500.6 mi