Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.13% first-year return on $19,929 initial cash invested.
36.13%
Cash On Cash
14.96%
Cap Rate
2.51
DSCR
$2,220
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$1,620
Mortgage P&I
21%
$472
Property Taxes
24%
$538
Home Insurance
1%
$33
PManagement
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1029 Katherwood Dr SW, Atlanta, GA 30310 | $2,400 | 3 | 2 | 1870 | 0.9 mi |
1755 Langston Ave SW, Atlanta, GA 30310 | $2,295 | 3 | 2 | 1773 | 0.6 mi |
958 Winburn Dr, East Point, GA 30344 | $2,450 | 3 | 2 | 1963 | 0.9 mi |
1667 Sylvan Rd SW, Atlanta, GA 30310 | $2,300 | 3 | 2 | 1777 | 0.8 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