REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
3640 Boulder Park Dr SW, Atlanta, GA 30331
$89,000 • 2 beds • 1 baths • 784 sqft

This property could be a profitable Long-Term investment with a projected 15.02% first-year return on $18,690 initial cash invested.

Cash On Cash
15.02%
Cap Rate
10.38%
Rent
$1,242
Signal: Low
Cashflow
$234
Financing
Purchase Price  $89,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $18,690
Downpayment  $17,800
Closing costs  $890
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,242
Total Expenses  $1,008
Mortgage P&I  $474
Property Taxes  $180
Home Insurance  $31
PManagement  $124
CapEx  $62
Vacancy  $75
Maintenance  $62
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13440 Boulder Park Dr SW$975218000.6 mi
2415 Fairburn Rd SW, Apt 305$1692218400.7 mi
3415 Fairburn Rd SW, Apt 308$1692218400.7 mi
4415 Fairburn Rd SW, Apt 302$1106218400.7 mi
5415 Fairburn Rd SW, Apt 1109$1100218400.7 mi
6415 Fairburn Rd SW, Apt 1103$1242218400.7 mi
7415 Fairburn Rd SW, Apt 208$1147218400.8 mi
8415 Fairburn Rd SW, Apt 902$1106218400.8 mi
9415 Fairburn Rd SW, Apt 901$1106218400.8 mi
10415 Fairburn Rd SW, Apt 205$1295218400.8 mi
11415 Fairburn Rd SW, Apt 203$1255218400.8 mi
12415 Fairburn Rd SW, Apt 906$1295218400.8 mi
13415 Fairburn Rd SW, Apt 1112$1147218400.8 mi
14415 Fairburn Rd SW, Apt 903$1295218400.8 mi
15415 Fairburn Rd SW, Apt 905$1295218400.8 mi
16415 Fairburn Rd SW, Apt 908$1295218400.8 mi
17415 Fairburn Rd SW, Apt 708$1106218400.8 mi
18415 Fairburn Rd SW, Apt 206$1295218400.8 mi
19415 Fairburn Rd SW, Apt 904$1295218400.8 mi
20415 Fairburn Rd SW, Apt 706$1295218400.8 mi
21415 Fairburn Rd SW, Apt 1309$1106218400.9 mi
22415 Fairburn Rd SW, Apt 1312$1692218400.9 mi
23415 Fairburn Rd SW, Apt 1302$1100218400.9 mi
24415 Fairburn Rd SW, Apt 1308$1100218400.9 mi
25415 Fairburn Rd SW, Apt 1306$1242218400.9 mi