REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 12.39% first-year return on $18,690 initial cash invested.

Cash On Cash
12.39%
Cap Rate
9.79%
Rent
$1,186
Cashflow
$193
Rent Confidence:  High
Annual
$14,232
Median
$1,146
Avg
$1,186
Samples
25
Financing
Purchase Price  $89,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $18,690
Downpayment  20% $17,800
Closing costs  1% $890
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,186
Total Expenses  $993
Mortgage P&I  40% $474
Property Taxes  15% $180
Home Insurance  3% $31
PManagement  10% $119
CapEx  5% $59
Vacancy  6% $71
Maintenance  5% $59
Other  0% $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 308$1126218400.7 mi
3415 Fairburn Rd SW, Apt 1103$1146218400.7 mi
4415 Fairburn Rd SW, Apt 305$1692218400.7 mi
5415 Fairburn Rd SW, Apt 302$1186218400.7 mi
6415 Fairburn Rd SW, Apt 1109$1100218400.7 mi
7415 Fairburn Rd SW, Apt 212$1193218400.8 mi
8415 Fairburn Rd SW, Apt 205$1126218400.8 mi
9415 Fairburn Rd SW, Apt 208$1126218400.8 mi
10415 Fairburn Rd SW, Apt 905$1213218400.8 mi
11415 Fairburn Rd SW, Apt 903$1146218400.8 mi
12415 Fairburn Rd SW, Apt 902$1046218400.8 mi
13415 Fairburn Rd SW, Apt 906$1046218400.8 mi
14415 Fairburn Rd SW, Apt 901$1106218400.8 mi
15415 Fairburn Rd SW, Apt 1112$1126218400.8 mi
16415 Fairburn Rd SW, Apt 203$1255218400.8 mi
17415 Fairburn Rd SW, Apt 908$1295218400.8 mi
18415 Fairburn Rd SW, Apt 712$1046218400.8 mi
19415 Fairburn Rd SW, Apt 708$1172218400.8 mi
20415 Fairburn Rd SW, Apt 1302$1126218400.9 mi
21415 Fairburn Rd SW, Apt 1308$1193218400.9 mi
22415 Fairburn Rd SW, Apt 706$1295218400.8 mi
23415 Fairburn Rd SW, Apt 1305$1046218400.9 mi
24415 Fairburn Rd SW, Apt 1309$1186218400.9 mi
25415 Fairburn Rd SW, Apt 1312$1692218400.9 mi

Projections