Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.2% first-year return on $27,300 initial cash invested.
6.2%
Cash On Cash
8.25%
Cap Rate
$1,470
Rent
$141
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,329
Mortgage P&I
46%
$679
Property Taxes
15%
$221
Home Insurance
3%
$46
PManagement
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3385 Martin Luther King Jr Dr SW, Atlanta, GA 30331 | $1,495 | 3 | 1 | 1036 | 0.7 mi |
3680 Adkins Rd NW, Atlanta, GA 30331 | $1,250 | 3 | 1 | 1025 | 0.7 mi |
3648 Crosby Dr NW, Atlanta, GA 30331 | $1,275 | 3 | 1 | 1025 | 0.7 mi |
164 Fairburn Rd SW, Atlanta, GA 30331 | $1,850 | 3 | 1 | 1054 | 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