REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 12.75% first-year return on $26,250 initial cash invested.

Cash On Cash
12.75%
Cap Rate
9.86%
Rent
$1,664
Cashflow
$279
Rent Confidence:  High
Annual
$19,968
Median
$1,725
Avg
$1,689
Samples
25
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  $1,664
Total Expenses  $1,385
Mortgage P&I  $665
Property Taxes  $244
Home Insurance  $44
PManagement  $166
CapEx  $83
Vacancy  $100
Maintenance  $83
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 2242$17252210111.1 mi
4370 Northside Dr NW, Apt 2341$16252210111.1 mi
5370 Northside Dr NW, Apt 2235$16752210111.1 mi
6370 Northside Dr NW, Apt 2342$16752210111.1 mi
7370 Northside Dr NW, Apt 1220$19352210111.1 mi
8370 Northside Dr NW, Apt 1309$16852210111.1 mi
9370 Northside Dr NW, Apt 2346$19252210111.1 mi
10370 Northside Dr NW, Apt 1420$16852210111.1 mi
11370 Northside Dr NW, Apt 2336$19252210111.1 mi
12370 Northside Dr NW, Apt 2147$17252210401.1 mi
13370 Northside Dr NW, Apt 2240$15822210401.1 mi
14370 Northside Dr NW, Apt 2137$17252210401.1 mi
15370 Northside Dr NW, Apt 2347$17252210401.1 mi
16370 Northside Dr NW, Apt 2339$18902210401.1 mi
17370 Northside Dr NW, Apt 2127$19802210401.1 mi
18370 Northside Dr NW, Apt 2225$17302210401.1 mi
19530 Lindsay St NW, Apt 5$1375219000.2 mi
20370 Northside Dr NW, Apt 2406$17252210561.1 mi
21370 Northside Dr NW, Apt 2306$17252210561.1 mi
22370 Northside Dr NW, Apt 2248$17252210561.1 mi
23370 Northside Dr NW, Apt 2138$17252210561.1 mi
24692 Jett St NW$1100218320.7 mi
25370 Northside Dr NW, Apt 2326$16162210761.1 mi