Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.33% first-year return on $26,250 initial cash invested.
1.33%
Cash On Cash
6.78%
Cap Rate
1.14
DSCR
$1,150
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$1,121
Mortgage P&I
54%
$619
Property Taxes
14%
$158
Home Insurance
4%
$44
PManagement
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3469 Mark Pl NW, Unit A, Atlanta, GA 30331 | $1,250 | 2 | 1 | 1008 | 0.7 mi |
337 Fairburn Rd NW, Unit A, Atlanta, GA 30331 | $1,300 | 2 | 1 | 0.7 mi | |
337 Fairburn Rd NW, Unit B, Atlanta, GA 30331 | $1,400 | 2 | 1 | 0.7 mi | |
120 Hemphill School Rd NW, Atlanta, GA 30331 | $1,195 | 2 | 1 | 1119 | 1 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