Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.74% first-year return on $19,950 initial cash invested.
25.74%
Cash On Cash
12.76%
Cap Rate
2.02
DSCR
$1,650
Rent
$428
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,222
Mortgage P&I
30%
$500
Property Taxes
16%
$261
Home Insurance
2%
$33
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4414 Lovridge Dr SW, Atlanta, GA 30331 | $1,500 | 3 | 1 | 1125 | 0.6 mi |
4230 Campbellton Rd SW, Atlanta, GA 30331 | $1,249 | 3 | 1 | 1266 | 0.7 mi |
4422 Lovridge Dr SW, Atlanta, GA 30331 | $1,480 | 3 | 1 | 1100 | 0.6 mi |
4434 Lovridge Dr SW, Atlanta, GA 30331 | $1,480 | 3 | 1 | 1100 | 0.6 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