Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.49% first-year return on $28,350 initial cash invested.
28.49%
Cash On Cash
13%
Cap Rate
2.15
DSCR
$2,160
Rent
$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$1,487
Mortgage P&I
32%
$682
Property Taxes
9%
$196
Home Insurance
2%
$47
PManagement
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
950 Smith St SW, Atlanta, GA 30310 | $1,650 | 3 | 1 | 1301 | 0.5 mi |
679 Smith St SW, Atlanta, GA 30310 | $2,290 | 3 | 2 | 1530 | 0.1 mi |
875 Oakhill Ave SW, Atlanta, GA 30310 | $1,950 | 3 | 2 | 1496 | 0.6 mi |
970 Sw Hubbard St, Unit 1, Atlanta, GA 30310 | $1,495 | 3 | 1.5 | 1330 | 0.5 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