REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
490 Culberson St SW, Atlanta, GA 30310
$174,5002 beds • 3 baths • 0 sqft

This property looks like a bad Long-Term investment with a projected -1.64% first-year return on $36,645 initial cash invested.

Cash On Cash
-1.64%
Cap Rate
6.63%
Rent
$1,695
Signal: Low
Cashflow
-$50
Financing

Purchase Price  $175k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $36,645
Downpayment  $34,900
Closing costs  $1,745
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,695
Total Expenses  $1,745
Mortgage P&I  $929
Property Taxes  $313
Home Insurance  $61
PManagement  $170
CapEx  $85
Vacancy  $102
Maintenance  $85
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1504 Culberson St SW$15002216000 mi
2898 Oak St SW, Unit 1324$18002210350.5 mi
3898 Oak St SW, Unit 1408$20002210350.5 mi
4898 Oak St SW, Unit 2001$20002213090.5 mi
5387 Joseph E Lowery Blvd SW$1179220.6 mi
6631 Holderness St SW$1235220.7 mi
7393 Hopkins St SW$1950229840.9 mi
81017 Ashby Grv SW$18002211040.9 mi
9855 Beecher St SW, Unit 1$1695229761.1 mi
10855 Beecher St SW$1695229761.1 mi
11562 Muse St SW$20952220001.1 mi
12656 Cascade Ave SW$18002220001.3 mi
13658 Cascade Ave Sw Unit A$2000221.3 mi
14835 Oglethorpe Ave SW$12300.9 mi
15432 Atwood St SW$195021.520880.6 mi
16878 Oglethorpe Ave SW$135021.510800.8 mi
171145 Lucile Ave SW, Apt 2$1049217500.3 mi
18941 Oak St SW$20053313140.3 mi
19443 Dargan Pl SW, Apt 18$1075219000.4 mi
20443 Dargan Pl SW, Apt 12$950219750.4 mi
21944 Oak St SW$15003319070.4 mi
22443 Dargan Pl SW, Apt 4$975219750.4 mi
23443 Dargan Pl SW$700210.4 mi
24898 Oak St SW$2000219180.4 mi
25496 Holderness St SW, Apt 13$1000218500.4 mi