Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.17% first-year return on $27,825 initial cash invested.
11.17%
Cash On Cash
9.52%
Cap Rate
1.47
DSCR
$1,520
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,520 income − $1,261 expenses = $259 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,825
Downpayment
20%
$26,500
Closing costs
1%
$1,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,261
Mortgage P&I
47%
$716
Property Taxes
7%
$104
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5155 Roswell Rd, Unit 6, Atlanta, GA 30342 | $1,400 | 1 | 1 | 748 | 0 mi |
5157 Roswell Rd, Unit 2, Atlanta, GA 30342 | $1,300 | 1 | 1 | 748 | 0 mi |
5155 Roswell Rd, Unit 9, Atlanta, GA 30342 | $1,350 | 1 | 1 | 748 | 0 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