Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.57% first-year return on $25,200 initial cash invested.
11.57%
Cash On Cash
9.5%
Cap Rate
1.51
DSCR
$1,510
Rent
$243
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,267
Mortgage P&I
42%
$631
Property Taxes
13%
$200
Home Insurance
3%
$42
PManagement
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3215 Butner Rd SW, Atlanta, GA 30331 | $788 | 1 | 1 | 1300 | 1.7 mi |
4991 Larkspur Lane College Park, # Ga, College Park, GA 30349 | $1,899 | 1 | 2 | 1717 | 1.3 mi |
3281 Saville St SW, Atlanta, GA 30331 | $2,119 | 1 | 2 | 1840 | 1.5 mi |
4878 Brookwood Place College Park, # Ga, College Park, GA 30349 | $1,779 | 1 | 2 | 1748 | 1.5 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