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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
3846 Narron Dr SW, Atlanta, GA 30331
$150,000 • 3 beds • 2 baths • 1080 sqft

This property could be a profitable Long-Term investment with a projected 16.99% first-year return on $31,500 initial cash invested.

Cash On Cash
16.99%
Cap Rate
10.56%
Rent
$1,760
Cashflow
$446
Rent Confidence:  High
Annual
$21,120
Median
$1,850
Avg
$1,792
Samples
25
Financing
Purchase Price  $150k
Downpayment  20.0%
Interest Rate  6.8%
Mortgage Duration  30yr.
Cash To Invest
Total  $31,500
Downpayment  20% $30,000
Closing costs  1% $1,500
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,760
Total Expenses  $1,314
Mortgage P&I  45% $786
Property Taxes  1% $18
Home Insurance  3% $52
PManagement  10% $176
CapEx  5% $88
Vacancy  6% $106
Maintenance  5% $88
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13618 Barrow Pl SW, Atlanta, GA 30331$7503211650.6 mi
23799 N Camp Creek Pkwy SW, Atlanta, GA 30331$149031.510560.1 mi
33739 Asbury Ln SW, Atlanta, GA 30331$15503211890.7 mi
43638 Barrow Pl SW, Atlanta, GA 30331$16253212000.5 mi
52608 Barge Rd SW, Atlanta, GA 30331$1850329060.6 mi
62291 Butner Rd SW, Atlanta, GA 30331$18253213091.2 mi
73867 Stone Rd SW, Atlanta, GA 30331$171331.512520.6 mi
83510 Stone Rd SW, Atlanta, GA 30331$22003214590.4 mi
92520 Susan Ln SW, Atlanta, GA 30331$19003214280.7 mi
102728 Deerwood Ln SW, Atlanta, GA 30331$19103214700.4 mi
113569 Bluebird Ct SW, Atlanta, GA 30331$20453214210.9 mi
122200 Camp Ground Rd SW, Atlanta, GA 30331$15253110561.2 mi
132296 Ewing St SW, Atlanta, GA 30331$14993110361.1 mi
143968 Blanton Ave SW, Atlanta, GA 30331$18753214511 mi
153691 Tampa Trl SW, Atlanta, GA 30331$175032.50.2 mi
163126 Saville St SW, Atlanta, GA 30331$240032.513760.8 mi
173150 Welmingham Dr SW, Atlanta, GA 30331$205032.513760.9 mi
182467 Susan Ln SW, Atlanta, GA 30331$18853216130.7 mi
193260 Saville St SW, Atlanta, GA 30331$199532.513761 mi
203667 Bunker Hill Dr SW, Atlanta, GA 30331$1495319250.6 mi
213522 Condor Ct SW, Atlanta, GA 30331$200032.514200.9 mi
222622 Senegal Way SW, Atlanta, GA 30331$197532.514210.9 mi
233230 Saville St SW, Atlanta, GA 30331$179532.50.9 mi
242815 Deerwood Ln SW, Atlanta, GA 30331$169532.515040.6 mi
252574 Coventry St SW, Atlanta, GA 30331$199532.514801 mi

Projections