Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.85% first-year return on $28,245 initial cash invested.
13.85%
Cash On Cash
9.81%
Cap Rate
$1,500
Rent
$326
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,245
Downpayment
20%
$26,900
Closing costs
1%
$1,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,174
Mortgage P&I
47%
$698
Property Taxes
3%
$39
Home Insurance
3%
$47
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
401 Dorsey Rd, Hapeville, GA 30354 | $1,750 | 3 | 1 | 1056 | 0.3 mi |
2940 Grand Ave SW, Atlanta, GA 30315 | $1,500 | 3 | 1 | 1156 | 0.6 mi |
3173 Latona Dr SE, Atlanta, GA 30354 | $1,400 | 3 | 1 | 950 | 0.1 mi |
3173 Latona Dr SW, Atlanta, GA 30354 | $1,400 | 3 | 1 | 950 | 0.1 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