Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.47% first-year return on $24,129 initial cash invested.
24.47%
Cash On Cash
11.97%
Cap Rate
2
DSCR
$1,630
Rent
$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$1,138
Mortgage P&I
35%
$572
Property Taxes
6%
$101
Home Insurance
2%
$40
PManagement
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
409 Kildare Ave NW, Atlanta, GA 30318 | $1,590 | 3 | 1 | 1099 | 0.8 mi |
240 Wadley St NW, Atlanta, GA 30314 | $1,625 | 3 | 1 | 1075 | 1.3 mi |
180 Harlan Rd SW, Atlanta, GA 30311 | $1,600 | 3 | 1 | 1158 | 0.4 mi |
15 Harlan Rd SW, Atlanta, GA 30311 | $1,750 | 3 | 1 | 1184 | 0.2 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