Property Analysis for 4093 Cornell Blvd SW, Atlanta, GA 30331

Long-Term Rental Analysis

4093 Cornell Blvd SW, Atlanta, GA 30331

$169,900 • 3 beds • 1 baths • 975 sqft

This property looks like a bad Long-Term investment with a projected -2.42% first-year return on $35,679 initial cash invested.

Cash On Cash

-2.42%

Cap Rate

6.3%

Rent

$1,480

Cashflow

-$72

Rent Confidence: High

Annual

$17,760

Median

$1,450

Avg

$1,481

Samples

Financing

Purchase Price $170k

Downpayment 20.0%

Interest Rate 6.8%

Mortgage Duration 30yr.

Cash To Invest

Total $35,679

Downpayment 20% $33,980

Closing costs 1% $1,699

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,480

Total Expenses $1,552

Mortgage P&I 60% $890

Property Taxes 15% $217

Home Insurance 4% $60

PManagement 10% $148

CapEx 5% $74

Vacancy 6% $89

Maintenance 5% $74

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	4107 Cornell Blvd SW, Atlanta, GA 30331	$1400	3	1	975	0 mi
2	279 Howell Ter SW, Atlanta, GA 30331	$1625	3	1	1002	1.1 mi
3	3615 Adkins Rd NW, Atlanta, GA 30331	$1300	3	1	1000	1.2 mi
4	3645 Fairburn Pl NW, Atlanta, GA 30331	$1840	3	1	1000	1.2 mi
5	3774 Clovis Ct NW, Atlanta, GA 30331	$1400	3	1	1000	1.2 mi
6	4053 Doster St SW, Atlanta, GA 30331	$1315	3	1	1050	0.5 mi
7	3680 Adkins Rd NW, Atlanta, GA 30331	$1250	3	1	1025	1.1 mi
8	3777 Crosby Dr NW, Atlanta, GA 30331	$1150	3	1	1025	1.1 mi
9	3648 Crosby Dr NW, Atlanta, GA 30331	$1275	3	1	1025	1.2 mi
10	388 Woodstock Dr SW, Atlanta, GA 30331	$1495	3	1	1092	0.4 mi
11	3667 Clovis Ct NW, Atlanta, GA 30331	$1295	3	1	1025	1.3 mi
12	3626 Croft Pl NW, Atlanta, GA 30331	$1500	3	1	1025	1.3 mi
13	3584 Fairlane Dr NW, Atlanta, GA 30331	$1500	3	1	900	1 mi
14	320 Fairburn Rd NW, Atlanta, GA 30331	$1275	3	1	897	1.2 mi
15	4085 Kenora Dr SW, Atlanta, GA 30331	$1475	3	1.5	1075	0.2 mi
16	321 Whitworth Dr SW, Atlanta, GA 30331	$2100	3	2	1025	0.2 mi
17	3803 Bakers Ferry Rd SW, Atlanta, GA 30331	$1745	3	1.5	1129	0.4 mi
18	828 Alfred Rd NW, Atlanta, GA 30331	$1555	3	1	800	1.3 mi
19	3468 Adkins Rd NW, Atlanta, GA 30331	$1450	3	2	975	1.3 mi
20	321 Wilson Mill Rd SW, Atlanta, GA 30331	$1455	3	2	1025	0.6 mi
21	3753 Adamsville Dr SW, Atlanta, GA 30331	$1950	3	2	1024	0.6 mi
22	485 Wilson Mill Rd SW, Atlanta, GA 30331	$1375	3	2	1053	0.8 mi
23	3889 Branch Dr SW, Atlanta, GA 30331	$1450	3	1	1359	0.8 mi
24	710 Alfred Rd NW, Atlanta, GA 30331	$1495	3	1.5	1200	1.1 mi
25	422 Plainville Dr SW, Atlanta, GA 30331	$1350	3	1.5	1205	1.3 mi

Projections