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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
4384 Clement Dr SW, Atlanta, GA 30331
$175,000 • 3 beds • 2 baths • 1130 sqft

This property might be a fair Long-Term investment with a projected 4.51% first-year return on $36,750 initial cash invested.

Cash On Cash
4.51%
Cap Rate
7.95%
Rent
$1,552
Cashflow
$138
Rent Confidence:  High
Annual
$18,624
Median
$1,486
Avg
$1,552
Samples
25
Financing
Purchase Price  $175k
Downpayment  20.0%
Interest Rate  7.1%
Mortgage Duration  30yr.
Cash To Invest
Total  $36,750
Downpayment  20% $35,000
Closing costs  1% $1,750
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,552
Total Expenses  $1,414
Mortgage P&I  61% $943
Property Taxes  0% $6
Home Insurance  4% $61
PManagement  10% $155
CapEx  5% $78
Vacancy  6% $93
Maintenance  5% $78
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1687 Tarragon Way SW$17953212130.7 mi
23767 Wisteria Ln SW$25003211282 mi
3790 Plainville Cir SW$18753211002 mi
44033 Majestic Dr SW$17003212481.2 mi
5321 Whitworth Dr SW$21003210251.3 mi
6415 Fairburn Rd SW, Apt 1505$14863210772 mi
7415 Fairburn Rd SW, Apt 1512$13563210772 mi
8415 Fairburn Rd SW, Apt 1508$16693210772 mi
9415 Fairburn Rd SW, Apt 1509$12463210772 mi
10415 Fairburn Rd SW, Apt 1504$15363210772 mi
11415 Fairburn Rd SW, Apt 1609$12453210772.1 mi
12415 Fairburn Rd SW, Apt 1503$13083210772 mi
13415 Fairburn Rd SW, Apt 1612$14853210772.1 mi
14415 Fairburn Rd SW, Apt 1610$14863210772.1 mi
15415 Fairburn Rd SW, Apt 1510$15463210772 mi
16415 Fairburn Rd SW, Apt 1507$15463210772 mi
17415 Fairburn Rd SW, Apt 1606$12463210772.1 mi
18415 Fairburn Rd SW, Apt 1607$19053210772.1 mi
19415 Fairburn Rd SW, Apt 806$12863210772.1 mi
20415 Fairburn Rd SW, Apt 811$12863210772.1 mi
21415 Fairburn Rd SW, Apt 805$12863210772.1 mi
22415 Fairburn Rd SW, Apt 802$15853210772.1 mi
23415 Fairburn Rd SW, Apt 803$15853210772.1 mi
24415 Fairburn Rd SW, Apt 608$12463210772.1 mi
25415 Fairburn Rd SW, Apt 602$14853210772.1 mi

Projections