REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2794 7th St SW, Atlanta, GA 30315
$169,000 • 3 beds • 2 baths • 0 sqft

This property might be a fair Long-Term investment with a projected 7.44% first-year return on $35,490 initial cash invested.

Cash On Cash
7.44%
Cap Rate
8.62%
Rent
$1,908
Cashflow
$220
Rent Confidence:  High
Annual
$22,896
Median
$1,950
Avg
$1,907
Samples
25
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  $1,908
Total Expenses  $1,688
Mortgage P&I  $899
Property Taxes  $235
Home Insurance  $59
PManagement  $191
CapEx  $95
Vacancy  $114
Maintenance  $95
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12829 3rd Ave SW, Unit 2$21953212350.1 mi
22829 3rd Ave SW, Unit 1$21953212350.1 mi
32857 1st Ave SW$2600329000.3 mi
42886 3rd Ave SW$18003210160.4 mi
52884 1st Ave SW$23503210500.4 mi
62933 5th St SW$20003214940.5 mi
72972 1st Ave SW$13953210500.6 mi
8523 Mount Zion Rd SW$22003212340.7 mi
934 Baker Dr SW$15953211150.7 mi
10215 Moreland Way$16403210500.7 mi
11239 Moreland Way$14503210000.7 mi
12243 Moreland Way$21003212710.7 mi
13241 Maple St$19953217000.9 mi
14241 Maple St$17003213500.9 mi
15201 Maple St$16003210290.9 mi
162647 Old Hapeville Rd SW$17003210800.9 mi
17201 Maple St, # 201MAPLE$17253210290.9 mi
18268 Maple St$19503210130.9 mi
193086 Old Jonesboro Rd, Unit A$1800313160.8 mi
20253 Birch St$24503212001 mi
21408 Birch St$19503220561 mi
22408 Birch St$19503220561 mi
23264 Birch St$20853211521 mi
24706 Quaker St SW$14503210401.1 mi
25453 Oak Dr$17953211301.1 mi