REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
4595 Sahara Dr SW, Atlanta, GA 30331
$175,000 • 3 beds • 2 baths • 1191 sqft
This property might be a fair Long-Term investment with a projected 1.14% first-year return on $36,750 initial cash invested.
Cash On Cash
1.14%
Cap Rate
7.19%
Rent
$1,650
Signal: Med.
Cashflow
$35
Financing
Purchase Price $175k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $36,750
Downpayment $35,000
Closing costs $1,750
Rehab $0
Furnishing $0
Cashflow
Total Income $1,650
Total Expenses $1,615
Mortgage P&I $931
Property Taxes $195
Home Insurance $61
PManagement $165
CapEx $82
Vacancy $99
Maintenance $82
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 2474 Fairway Cir SW | $2100 | 3 | 2 | 1196 | 0.2 mi |
| 2 | 2471 Colorado Trl SW | $1595 | 3 | 2 | 1222 | 0.6 mi |
| 3 | 4615 Sahara Dr SW | $1740 | 3 | 2 | 1267 | 0.1 mi |
| 4 | 2327 El Paso Rd SW | $2700 | 3 | 2 | 1137 | 0.9 mi |
| 5 | 2534 County Line Rd SW | $1695 | 3 | 2 | 1100 | 0.4 mi |
| 6 | 4855 Campbellton Rd SW | $1645 | 3 | 2 | 1200 | 1.6 mi |
| 7 | 2206 Fairway Cir SW | $1435 | 3 | 2.5 | 1200 | 0.2 mi |
| 8 | 2428 Butner Rd SW | $1600 | 3 | 2 | 1248 | 1.1 mi |
| 9 | 2249 Fairway Cir SW | $1849 | 3 | 2 | 1064 | 0.3 mi |
| 10 | 4581 Fernbank Dr SW | $1645 | 3 | 2 | 1350 | 0.1 mi |
| 11 | 2309 Omaha Rd SW | $1660 | 3 | 2 | 1304 | 0.7 mi |
| 12 | 2449 Fairway Cir SW | $1625 | 3 | 2 | 1356 | 0.3 mi |
| 13 | 2409 Fairway Ct SW, Unit 2409 | $1600 | 3 | 2 | 1064 | 0.5 mi |
| 14 | 2299 Sw Omaha Rd | $1685 | 3 | 2 | 1073 | 0.7 mi |
| 15 | 4140 Campbellton Rd SW | $2395 | 3 | 2 | 1249 | 1.7 mi |
| 16 | 2314 Niskey Lake Rd SW | $1850 | 3 | 2 | 1300 | 1.2 mi |
| 17 | 4606 Campbellton Rd SW | $1650 | 3 | 2 | 1353 | 0.9 mi |
| 18 | 1901 Grant Rd SW | $1695 | 3 | 2 | 1204 | 2.6 mi |
| 19 | 4281 Kimball Rd SW | $1650 | 3 | 2 | 1384 | 0.7 mi |
| 20 | 1928 Grant Rd SW | $1595 | 3 | 2 | 1160 | 2.5 mi |
| 21 | 4434 Lovridge Dr SW | $1385 | 3 | 1.5 | 1100 | 0.8 mi |
| 22 | 2665 County Line Rd SW | $1540 | 3 | 1.5 | 1072 | 0.4 mi |
| 23 | 2395 Fairway Cir SW | $2400 | 3 | 3 | 1208 | 0.4 mi |
| 24 | 4340 Wallace Ave SW | $1550 | 3 | 2 | 970 | 0.9 mi |
| 25 | 2628 Butner Rd SW | $1550 | 3 | 2 | 1500 | 0.6 mi |