Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.01% first-year return on $22,050 initial cash invested.
34.01%
Cash On Cash
14.17%
Cap Rate
2.34
DSCR
$1,670
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$1,045
Mortgage P&I
32%
$531
Property Taxes
3%
$42
Home Insurance
2%
$37
PManagement
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2211 Baker Ter NW, Unit A, Atlanta, GA 30318 | $1,900 | 3 | 1 | 1070 | 0.8 mi |
491 Holly St NW, Atlanta, GA 30318 | $1,800 | 3 | 1 | 1020 | 0.9 mi |
1839 Penelope Rd NW, Atlanta, GA 30314 | $1,700 | 3 | 1 | 988 | 0.6 mi |
2031 Chicago Ave NW, Atlanta, GA 30314 | $1,395 | 3 | 1.5 | 1068 | 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