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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
488 Joseph E Lowery Blvd NW, Atlanta, GA 30314
$125,000 • 2 beds • 2 baths • 852 sqft

This property could be a profitable Long-Term investment with a projected 13.94% first-year return on $26,250 initial cash invested.

Cash On Cash
13.94%
Cap Rate
10.13%
Rent
$1,700
Cashflow
$305
Financing
Purchase Price  $125k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $26,250
Downpayment  20% $25,000
Closing costs  1% $1,250
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,700
Total Expenses  $1,395
Mortgage P&I  39% $665
Property Taxes  14% $244
Home Insurance  3% $44
PManagement  10% $170
CapEx  5% $85
Vacancy  6% $102
Maintenance  5% $85
Other  0% $0
Google Maps with the subject property comparables is loading...