REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
2794 7th St SW, Atlanta, GA 30315
$169,0003 beds • 2 baths • 0 sqft

This property might be a fair Long-Term investment with a projected 4.53% first-year return on $35,490 initial cash invested.

Cash On Cash
4.53%
Cap Rate
7.97%
Rent
$1,795
Signal: Low
Cashflow
$134
Financing

Purchase Price  $169k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $35,490
Downpayment  $33,800
Closing costs  $1,690
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,795
Total Expenses  $1,661
Mortgage P&I  $899
Property Taxes  $235
Home Insurance  $59
PManagement  $180
CapEx  $90
Vacancy  $108
Maintenance  $90
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12886 3rd Ave SW$18003210160.4 mi
22884 1st Ave SW$23503210500.4 mi
32933 5th St SW$20003214940.5 mi
42972 1st Ave SW$17403210500.6 mi
5523 Mount Zion Rd SW$20003212340.7 mi
634 Baker Dr SW$19953211150.7 mi
7329 Mount Zion Rd SW$11953211870.7 mi
8215 Moreland Way$16403210500.7 mi
9239 Moreland Way$14503210000.7 mi
10243 Moreland Way$21003212710.7 mi
11241 Maple St$19953217000.9 mi
12241 Maple St$17003213500.9 mi
13201 Maple St$16003210290.9 mi
142647 Old Hapeville Rd SW$17003210800.9 mi
15268 Maple St$19503210130.9 mi
16253 Birch St$24503212001 mi
17408 Birch St$19503220561 mi
18264 Birch St$20853211521 mi
19190 Judy Ln SW$14203213761.1 mi
20130 Mount Zion Rd SW$15753210421.1 mi
21453 Oak Dr$17953211301.1 mi
22453 Oak Dr$17953211301.1 mi
23185 Glenrose Cir SW$23003220001.1 mi
24527 Oak Dr$15253210621.1 mi
252582 Springdale Rd SW$15603213521.3 mi