REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
488 Joseph E Lowery Blvd NW, Atlanta, GA 30314
$125,0002 beds • 2 baths • 852 sqft

This property could be a profitable Long-Term investment with a projected 14.99% first-year return on $26,250 initial cash invested.

Cash On Cash
14.99%
Cap Rate
10.36%
Rent
$1,730
Signal: Med.
Cashflow
$328
Financing

Purchase Price  $125k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $26,250
Downpayment  $25,000
Closing costs  $1,250
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,730
Total Expenses  $1,402
Mortgage P&I  $665
Property Taxes  $244
Home Insurance  $44
PManagement  $173
CapEx  $86
Vacancy  $104
Maintenance  $86
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1744 Glass St NW$1649229001 mi
21038 Washington Heights Ter NW$137521.57940.9 mi
3370 Northside Dr NW, Apt 1420$16852210111.1 mi
4370 Northside Dr NW, Apt 2336$19252210111.1 mi
5370 Northside Dr NW, Apt 2146$16752210111.1 mi
6370 Northside Dr NW, Apt 1118$18702210111.1 mi
7370 Northside Dr NW, Apt 2323$18602210111.1 mi
8370 Northside Dr NW, Apt 2129$18602210111.1 mi
9370 Northside Dr NW, Apt 2249$14852210111.1 mi
10370 Northside Dr NW, Apt 2239$17302210401.1 mi
11370 Northside Dr NW, Apt 2137$17302210401.1 mi
12370 Northside Dr NW, Apt 2140$18852210401.1 mi
13370 Northside Dr NW, Apt 1223$16452210401.1 mi
14370 Northside Dr NW, Apt 2327$16352210401.1 mi
15370 Northside Dr NW, Apt 2138$17252210561.1 mi
16831 Fox St NW$19002211000.6 mi
17370 Northside Dr NW, Apt 2338$18752210561.1 mi
18692 Jett St NW$1100218320.7 mi
19370 Northside Dr NW, Apt 2215$16752210761.1 mi
20370 Northside Dr NW, Apt 2030$18852210761.1 mi
21370 Northside Dr NW, Apt 2326$18852210761.1 mi
22370 Northside Dr NW, Apt 2130$16252210761.1 mi
23370 Northside Dr NW, Apt 2109$18852210761.1 mi
24370 Northside Dr NW, Apt 2311$18852210761.1 mi
25370 Northside Dr NW, Apt 1116$18852210761.1 mi