Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 52.77% first-year return on $17,850 initial cash invested.
52.77%
Cash On Cash
18.78%
Cap Rate
$1,810
Rent
$785
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$1,025
Mortgage P&I
25%
$455
Property Taxes
4%
$70
Home Insurance
2%
$30
PManagement
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
40 Candlelight Ln SW, Apt A, Atlanta, GA 30331 | $1,249 | 2 | 2 | 1098 | 0.8 mi |
715 Crestwell Cir SW, Atlanta, GA 30331 | $1,750 | 2 | 2.5 | 1582 | 0.6 mi |
207 Howell Dr SW, Atlanta, GA 30331 | $1,800 | 3 | 2 | 1176 | 0.3 mi |
219 Howell Dr SW, Atlanta, GA 30331 | $1,495 | 3 | 2 | 1220 | 0.3 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