Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.86% first-year return on $33,600 initial cash invested.
2.86%
Cash On Cash
7.27%
Cap Rate
1.2
DSCR
$1,610
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,530
Mortgage P&I
50%
$809
Property Taxes
15%
$247
Home Insurance
3%
$56
PManagement
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
512 Aberdeen Dr NW, Atlanta, GA 30318 | $1,395 | 3 | 1 | 964 | 0.1 mi |
2211 Baker Ter NW, Unit A, Atlanta, GA 30318 | $1,900 | 3 | 1 | 1070 | 0.2 mi |
509 Park Valley Dr NW, Atlanta, GA 30318 | $1,250 | 3 | 1 | 864 | 0.2 mi |
926 Hall St NW, Atlanta, GA 30318 | $1,345 | 3 | 1 | 1024 | 0.9 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