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

Project Rental Revenue For Any Address

View on Zillow
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 6.37% first-year return on $36,750 initial cash invested.

Cash On Cash
6.37%
Cap Rate
8.36%
Rent
$1,867
Cashflow
$195
Rent Confidence:  High
Annual
$22,404
Median
$1,695
Avg
$1,868
Samples
25
Financing
Purchase Price  $175k
Downpayment  20.0%
Interest Rate  7.0%
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  $1,867
Total Expenses  $1,672
Mortgage P&I  50% $931
Property Taxes  10% $195
Home Insurance  3% $61
PManagement  10% $187
CapEx  5% $93
Vacancy  6% $112
Maintenance  5% $93
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12474 Fairway Cir SW$21003211960.2 mi
22471 Colorado Trl SW$14953212220.6 mi
34615 Sahara Dr SW$17403212670.1 mi
42327 El Paso Rd SW$27003211370.9 mi
52534 County Line Rd SW$16953211000.4 mi
64545 Sahara Dr SW$16553210750.2 mi
72206 Fairway Cir SW$143532.512000.2 mi
82428 Butner Rd SW$16003212481.1 mi
92249 Fairway Cir SW$18493210640.3 mi
102309 Omaha Rd SW$16603213040.7 mi
112449 Fairway Cir SW$18003213560.3 mi
122299 Sw Omaha Rd$16853210730.7 mi
134140 Campbellton Rd SW$23953212491.7 mi
142314 Niskey Lake Rd SW$18503213001.2 mi
154606 Campbellton Rd SW$16503213530.9 mi
164281 Kimball Rd SW$16503213840.7 mi
171928 Grant Rd SW$15953211602.5 mi
184434 Lovridge Dr SW$138531.511000.8 mi
192665 County Line Rd SW$154031.510720.4 mi
202395 Fairway Cir SW$24003312080.4 mi
212628 Butner Rd SW$15503215000.6 mi
222100 Southwood Blvd SW, # 708$23653213482.1 mi
232100 Southwood Blvd SW, # 508$22363213482.1 mi
242100 Southwood Blvd SW, # 221$25933213482.1 mi
252100 Southwood Blvd SW, # 731$20863213482.1 mi

Projections