Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2% first-year return on $16,779 initial cash invested.
2%
Cash On Cash
7.03%
Cap Rate
1.18
DSCR
$850
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$850
Total Expenses
$822
Mortgage P&I
47%
$398
Property Taxes
21%
$176
Home Insurance
3%
$28
PManagement
10%
$85
CapEx
5%
$42
Vacancy
6%
$51
Maintenance
5%
$42
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2612 Steele Ave Sw # G, Atlanta, GA 30315 | $1,000 | 1 | 1 | 750 | 1.2 mi |
620 River Gardens Dr SE, Atlanta, GA 30354 | $1,200 | 1 | 1 | 0.4 mi | |
371 Corvair Dr SE, Atlanta, GA 30354 | $1,000 | 1 | 1 | 1000 | 0.7 mi |
336 Tonawanda Dr SE, Atlanta, GA 30315 | $800 | 1 | 1 | 0.8 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