Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.2% first-year return on $32,970 initial cash invested.
3.2%
Cash On Cash
7.08%
Cap Rate
1.22
DSCR
$1,540
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,970
Downpayment
20%
$31,400
Closing costs
1%
$1,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,452
Mortgage P&I
49%
$761
Property Taxes
15%
$236
Home Insurance
4%
$55
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
509 Park Valley Dr NW, Atlanta, GA 30318 | $1,250 | 3 | 1 | 864 | 0.1 mi |
2061 Detroit Ave NW, Atlanta, GA 30314 | $1,250 | 3 | 1 | 820 | 0.4 mi |
2642 Santa Monica Dr NW, Atlanta, GA 30318 | $1,250 | 3 | 1 | 850 | 0.7 mi |
2648 Santa Monica Dr NW, Atlanta, GA 30318 | $1,325 | 3 | 1 | 850 | 0.7 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