• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -4.72% first-year return on $36,645 initial cash invested.

Cash On Cash
-4.72%
Cap Rate
5.93%
Rent
$1,566
Cashflow
-$144
Rent Confidence:  High
Annual
$18,792
Median
$1,599
Avg
$1,560
Samples
25
Financing

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

Total  $36,645
Downpayment  20% $34,900
Closing costs  1% $1,745
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,566
Total Expenses  $1,710
Mortgage P&I  59% $929
Property Taxes  20% $313
Home Insurance  4% $61
PManagement  10% $157
CapEx  5% $78
Vacancy  6% $94
Maintenance  5% $78
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1898 Oak St SW, Unit 1$18752210190.5 mi
2898 Oak St SW, Unit 1327$22202210360.5 mi
3387 Joseph E Lowery Blvd SW$1179220.6 mi
4393 Hopkins St SW$1950229840.9 mi
5978 Ashby Grv SW$17502216500.9 mi
61017 Ashby Grv SW$15992211040.9 mi
7855 Beecher St SW, Unit 1$1695229761 mi
8855 Beecher St SW$1695229761.1 mi
9562 Muse St SW$20952220001.1 mi
10835 Oglethorpe Ave SW$12300.9 mi
11432 Atwood St SW$195021.520880.6 mi
12878 Oglethorpe Ave SW$135021.510800.8 mi
13731 Victoria Pl SW$168021.511520.9 mi
14971 Howell Pl SW$2695330.4 mi
151145 Lucile Ave SW, Apt 2$995217500.3 mi
16443 Dargan Pl SW, Apt 12$975219750.4 mi
17941 Oak St SW$20053313140.3 mi
18443 Dargan Pl SW, Apt 18$1075219000.4 mi
19944 Oak St SW$15003319070.4 mi
20443 Dargan Pl SW, Apt 4$975219750.4 mi
211170 Greenwich St SW, Apt 3$15002153840.4 mi
22443 Dargan Pl SW$700210.4 mi
23496 Holderness St SW, Apt 13$1000218500.4 mi
24898 Oak St SW, Unit 3207$1900219430.5 mi
25474 Sw Holderness St, Unit 2$1400219500.5 mi

Projections