REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
490 Culberson St SW, Atlanta, GA 30310
$174,500 • 2 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 Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 504 Culberson St SW | $1500 | 2 | 2 | 1600 | 0 mi |
| 2 | 898 Oak St SW, Unit 1324 | $1800 | 2 | 2 | 1035 | 0.5 mi |
| 3 | 898 Oak St SW, Unit 1408 | $2000 | 2 | 2 | 1035 | 0.5 mi |
| 4 | 898 Oak St SW, Unit 2001 | $2000 | 2 | 2 | 1309 | 0.5 mi |
| 5 | 387 Joseph E Lowery Blvd SW | $1179 | 2 | 2 | 0.6 mi | |
| 6 | 631 Holderness St SW | $1235 | 2 | 2 | 0.7 mi | |
| 7 | 393 Hopkins St SW | $1950 | 2 | 2 | 984 | 0.9 mi |
| 8 | 1017 Ashby Grv SW | $1800 | 2 | 2 | 1104 | 0.9 mi |
| 9 | 855 Beecher St SW, Unit 1 | $1695 | 2 | 2 | 976 | 1.1 mi |
| 10 | 855 Beecher St SW | $1695 | 2 | 2 | 976 | 1.1 mi |
| 11 | 562 Muse St SW | $2095 | 2 | 2 | 2000 | 1.1 mi |
| 12 | 656 Cascade Ave SW | $1800 | 2 | 2 | 2000 | 1.3 mi |
| 13 | 658 Cascade Ave Sw Unit A | $2000 | 2 | 2 | 1.3 mi | |
| 14 | 835 Oglethorpe Ave SW | $1230 | 0.9 mi | |||
| 15 | 432 Atwood St SW | $1950 | 2 | 1.5 | 2088 | 0.6 mi |
| 16 | 878 Oglethorpe Ave SW | $1350 | 2 | 1.5 | 1080 | 0.8 mi |
| 17 | 1145 Lucile Ave SW, Apt 2 | $1049 | 2 | 1 | 750 | 0.3 mi |
| 18 | 941 Oak St SW | $2005 | 3 | 3 | 1314 | 0.3 mi |
| 19 | 443 Dargan Pl SW, Apt 18 | $1075 | 2 | 1 | 900 | 0.4 mi |
| 20 | 443 Dargan Pl SW, Apt 12 | $950 | 2 | 1 | 975 | 0.4 mi |
| 21 | 944 Oak St SW | $1500 | 3 | 3 | 1907 | 0.4 mi |
| 22 | 443 Dargan Pl SW, Apt 4 | $975 | 2 | 1 | 975 | 0.4 mi |
| 23 | 443 Dargan Pl SW | $700 | 2 | 1 | 0.4 mi | |
| 24 | 898 Oak St SW | $2000 | 2 | 1 | 918 | 0.4 mi |
| 25 | 496 Holderness St SW, Apt 13 | $1000 | 2 | 1 | 850 | 0.4 mi |