Property Analysis for 453 Fairlane Cir NW, Atlanta, GA 30331

Long-Term Rental Analysis

453 Fairlane Cir NW, Atlanta, GA 30331

$150,000 • 3 beds • 1 baths • 1079 sqft

This property might be a fair Long-Term investment with a projected 3.96% first-year return on $31,500 initial cash invested.

Cash On Cash

3.96%

Cap Rate

7.52%

Rent

$1,510

Cashflow

$104

Rent Confidence: High

Annual

$18,120

Median

$1,495

Avg

$1,507

Samples

Financing

Purchase Price $150k

Downpayment 20.0%

Interest Rate 6.5%

Mortgage Duration 30yr.

Cash To Invest

Total $31,500

Downpayment 20% $30,000

Closing costs 1% $1,500

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,510

Total Expenses $1,406

Mortgage P&I 50% $760

Property Taxes 13% $200

Home Insurance 3% $52

PManagement 10% $151

CapEx 5% $76

Vacancy 6% $91

Maintenance 5% $76

Other 0% $0

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

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	388 Woodstock Dr SW, Atlanta, GA 30331	$1495	3	1	1092	0.9 mi
2	3141 Delmar Ln NW, Atlanta, GA 30311	$1950	3	1	1100	1 mi
3	3680 Adkins Rd NW, Atlanta, GA 30331	$1250	3	1	1025	0.6 mi
4	3648 Crosby Dr NW, Atlanta, GA 30331	$1275	3	1	1025	0.6 mi
5	3626 Croft Pl NW, Atlanta, GA 30331	$1500	3	1	1025	0.6 mi
6	3667 Clovis Ct NW, Atlanta, GA 30331	$1295	3	1	1025	0.7 mi
7	3777 Crosby Dr NW, Atlanta, GA 30331	$1150	3	1	1025	0.7 mi
8	3645 Fairburn Pl NW, Atlanta, GA 30331	$1840	3	1	1000	0.5 mi
9	3615 Adkins Rd NW, Atlanta, GA 30331	$1300	3	1	1000	0.5 mi
10	3774 Clovis Ct NW, Atlanta, GA 30331	$1400	3	1	1000	0.7 mi
11	3456 Thompson Dr NW, Unit A, Atlanta, GA 30331	$1400	3	1	975	0.4 mi
12	4053 Doster St SW, Atlanta, GA 30331	$1315	3	1	1050	1.5 mi
13	885 Bolton Pl NW, Atlanta, GA 30331	$1600	3	1	1000	0.8 mi
14	279 Howell Ter SW, Atlanta, GA 30331	$1625	3	1	1002	1.2 mi
15	2761 Oldknow Dr NW, Atlanta, GA 30318	$1845	3	1	1152	1.4 mi
16	4107 Cornell Blvd SW, Atlanta, GA 30331	$1400	3	1	975	1.3 mi
17	320 Fairburn Rd NW, Atlanta, GA 30331	$1275	3	1	897	0.2 mi
18	15 Harlan Rd SW, Atlanta, GA 30311	$1900	3	1	1184	1.5 mi
19	3584 Fairlane Dr NW, Atlanta, GA 30331	$1500	3	1	900	0.2 mi
20	872 Harwell Rd NW, Atlanta, GA 30318	$1650	3	1.5	1050	0.9 mi
21	4085 Kenora Dr SW, Atlanta, GA 30331	$1475	3	1.5	1075	1.4 mi
22	3803 Bakers Ferry Rd SW, Atlanta, GA 30331	$1745	3	1.5	1129	0.9 mi
23	906 Mercury Dr NW, Atlanta, GA 30331	$1335	3	1	925	0.9 mi
24	261 Hermer Cir NW, Atlanta, GA 30311	$1570	3	1.5	1126	1 mi
25	502 Fairlane Cir NW, Atlanta, GA 30331	$1595	3	2	1079	0.1 mi

Projections