Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.32% first-year return on $28,329 initial cash invested.
4.32%
Cash On Cash
7.9%
Cap Rate
1.26
DSCR
$1,580
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,478
Mortgage P&I
45%
$707
Property Taxes
20%
$313
Home Insurance
3%
$47
PManagement
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1017 Ashby Grv SW, Atlanta, GA 30314 | $1,599 | 2 | 2 | 1104 | 0.6 mi |
731 Victoria Pl SW, Atlanta, GA 30310 | $1,680 | 2 | 1.5 | 1152 | 0.6 mi |
Oak St, Atlanta, GA 30310 | $2,095 | 2 | 1 | 918 | 0.1 mi |
551 Culberson St SW, Atlanta, GA 30310 | $1,950 | 2 | 1 | 1712 | 0.1 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